[TDM] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[TDM] TDM BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -24.25%
YoY- -46.99%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 475,278 497,169 376,011 332,232 408,676 226,152 185,997 16.90%
PBT 163,131 201,500 110,321 72,010 136,291 55,086 14,560 49.53%
Tax -45,891 -55,910 -27,120 -22,077 -41,494 -13,383 -5,701 41.52%
NP 117,240 145,590 83,201 49,933 94,797 41,703 8,859 53.73%
-
NP to SH 116,597 143,327 81,717 48,869 92,191 40,684 9,085 52.95%
-
Tax Rate 28.13% 27.75% 24.58% 30.66% 30.45% 24.29% 39.16% -
Total Cost 358,038 351,579 292,810 282,299 313,879 184,449 177,138 12.43%
-
Net Worth 1,209,222 823,395 667,947 608,467 588,320 512,776 476,460 16.77%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 6,849 - - - 4,306 - -
Div Payout % - 4.78% - - - 10.58% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,209,222 823,395 667,947 608,467 588,320 512,776 476,460 16.77%
NOSH 245,776 235,255 220,444 218,873 217,896 215,452 215,592 2.20%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 24.67% 29.28% 22.13% 15.03% 23.20% 18.44% 4.76% -
ROE 9.64% 17.41% 12.23% 8.03% 15.67% 7.93% 1.91% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 193.38 211.33 170.57 151.79 187.55 104.97 86.27 14.38%
EPS 47.44 60.92 37.07 22.33 42.31 18.88 4.21 49.67%
DPS 0.00 2.91 0.00 0.00 0.00 2.00 0.00 -
NAPS 4.92 3.50 3.03 2.78 2.70 2.38 2.21 14.25%
Adjusted Per Share Value based on latest NOSH - 218,873
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 27.75 29.03 21.95 19.40 23.86 13.20 10.86 16.90%
EPS 6.81 8.37 4.77 2.85 5.38 2.38 0.53 52.98%
DPS 0.00 0.40 0.00 0.00 0.00 0.25 0.00 -
NAPS 0.706 0.4807 0.39 0.3552 0.3435 0.2994 0.2782 16.77%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.41 2.68 2.10 1.53 1.51 1.30 0.78 -
P/RPS 1.76 1.27 1.23 1.01 0.81 1.24 0.90 11.81%
P/EPS 7.19 4.40 5.67 6.85 3.57 6.88 18.51 -14.56%
EY 13.91 22.73 17.65 14.59 28.02 14.53 5.40 17.06%
DY 0.00 1.09 0.00 0.00 0.00 1.54 0.00 -
P/NAPS 0.69 0.77 0.69 0.55 0.56 0.55 0.35 11.96%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 24/11/11 26/11/10 24/11/09 26/11/08 27/11/07 27/11/06 -
Price 3.25 3.29 2.43 1.56 1.12 1.51 0.92 -
P/RPS 1.68 1.56 1.42 1.03 0.60 1.44 1.07 7.80%
P/EPS 6.85 5.40 6.56 6.99 2.65 8.00 21.83 -17.55%
EY 14.60 18.52 15.25 14.31 37.78 12.51 4.58 21.29%
DY 0.00 0.88 0.00 0.00 0.00 1.32 0.00 -
P/NAPS 0.66 0.94 0.80 0.56 0.41 0.63 0.42 7.81%

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