[TDM] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[TDM] TDM BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 14.31%
YoY- 126.6%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 497,169 376,011 332,232 408,676 226,152 185,997 217,634 14.75%
PBT 201,500 110,321 72,010 136,291 55,086 14,560 26,040 40.61%
Tax -55,910 -27,120 -22,077 -41,494 -13,383 -5,701 -8,546 36.73%
NP 145,590 83,201 49,933 94,797 41,703 8,859 17,494 42.33%
-
NP to SH 143,327 81,717 48,869 92,191 40,684 9,085 17,278 42.25%
-
Tax Rate 27.75% 24.58% 30.66% 30.45% 24.29% 39.16% 32.82% -
Total Cost 351,579 292,810 282,299 313,879 184,449 177,138 200,140 9.84%
-
Net Worth 823,395 667,947 608,467 588,320 512,776 476,460 470,223 9.78%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 6,849 - - - 4,306 - - -
Div Payout % 4.78% - - - 10.58% - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 823,395 667,947 608,467 588,320 512,776 476,460 470,223 9.78%
NOSH 235,255 220,444 218,873 217,896 215,452 215,592 215,698 1.45%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 29.28% 22.13% 15.03% 23.20% 18.44% 4.76% 8.04% -
ROE 17.41% 12.23% 8.03% 15.67% 7.93% 1.91% 3.67% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 211.33 170.57 151.79 187.55 104.97 86.27 100.90 13.10%
EPS 60.92 37.07 22.33 42.31 18.88 4.21 8.01 40.21%
DPS 2.91 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 3.50 3.03 2.78 2.70 2.38 2.21 2.18 8.20%
Adjusted Per Share Value based on latest NOSH - 217,896
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 29.03 21.95 19.40 23.86 13.20 10.86 12.71 14.75%
EPS 8.37 4.77 2.85 5.38 2.38 0.53 1.01 42.23%
DPS 0.40 0.00 0.00 0.00 0.25 0.00 0.00 -
NAPS 0.4807 0.39 0.3552 0.3435 0.2994 0.2782 0.2745 9.78%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.68 2.10 1.53 1.51 1.30 0.78 0.82 -
P/RPS 1.27 1.23 1.01 0.81 1.24 0.90 0.81 7.78%
P/EPS 4.40 5.67 6.85 3.57 6.88 18.51 10.24 -13.12%
EY 22.73 17.65 14.59 28.02 14.53 5.40 9.77 15.10%
DY 1.09 0.00 0.00 0.00 1.54 0.00 0.00 -
P/NAPS 0.77 0.69 0.55 0.56 0.55 0.35 0.38 12.48%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 24/11/11 26/11/10 24/11/09 26/11/08 27/11/07 27/11/06 24/11/05 -
Price 3.29 2.43 1.56 1.12 1.51 0.92 0.80 -
P/RPS 1.56 1.42 1.03 0.60 1.44 1.07 0.79 12.00%
P/EPS 5.40 6.56 6.99 2.65 8.00 21.83 9.99 -9.74%
EY 18.52 15.25 14.31 37.78 12.51 4.58 10.01 10.79%
DY 0.88 0.00 0.00 0.00 1.32 0.00 0.00 -
P/NAPS 0.94 0.80 0.56 0.41 0.63 0.42 0.37 16.80%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment