[TDM] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[TDM] TDM BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 10.94%
YoY- 67.22%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 400,678 475,278 497,169 376,011 332,232 408,676 226,152 9.99%
PBT 91,012 163,131 201,500 110,321 72,010 136,291 55,086 8.72%
Tax -32,729 -45,891 -55,910 -27,120 -22,077 -41,494 -13,383 16.05%
NP 58,283 117,240 145,590 83,201 49,933 94,797 41,703 5.73%
-
NP to SH 57,361 116,597 143,327 81,717 48,869 92,191 40,684 5.88%
-
Tax Rate 35.96% 28.13% 27.75% 24.58% 30.66% 30.45% 24.29% -
Total Cost 342,395 358,038 351,579 292,810 282,299 313,879 184,449 10.84%
-
Net Worth 1,181,082 1,209,222 823,395 667,947 608,467 588,320 512,776 14.90%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - 6,849 - - - 4,306 -
Div Payout % - - 4.78% - - - 10.58% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,181,082 1,209,222 823,395 667,947 608,467 588,320 512,776 14.90%
NOSH 1,476,352 245,776 235,255 220,444 218,873 217,896 215,452 37.77%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 14.55% 24.67% 29.28% 22.13% 15.03% 23.20% 18.44% -
ROE 4.86% 9.64% 17.41% 12.23% 8.03% 15.67% 7.93% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 27.14 193.38 211.33 170.57 151.79 187.55 104.97 -20.16%
EPS 3.89 47.44 60.92 37.07 22.33 42.31 18.88 -23.12%
DPS 0.00 0.00 2.91 0.00 0.00 0.00 2.00 -
NAPS 0.80 4.92 3.50 3.03 2.78 2.70 2.38 -16.60%
Adjusted Per Share Value based on latest NOSH - 220,444
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 23.39 27.75 29.03 21.95 19.40 23.86 13.20 9.99%
EPS 3.35 6.81 8.37 4.77 2.85 5.38 2.38 5.85%
DPS 0.00 0.00 0.40 0.00 0.00 0.00 0.25 -
NAPS 0.6895 0.706 0.4807 0.39 0.3552 0.3435 0.2994 14.90%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.83 3.41 2.68 2.10 1.53 1.51 1.30 -
P/RPS 3.06 1.76 1.27 1.23 1.01 0.81 1.24 16.23%
P/EPS 21.36 7.19 4.40 5.67 6.85 3.57 6.88 20.76%
EY 4.68 13.91 22.73 17.65 14.59 28.02 14.53 -17.19%
DY 0.00 0.00 1.09 0.00 0.00 0.00 1.54 -
P/NAPS 1.04 0.69 0.77 0.69 0.55 0.56 0.55 11.19%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 29/11/12 24/11/11 26/11/10 24/11/09 26/11/08 27/11/07 -
Price 1.01 3.25 3.29 2.43 1.56 1.12 1.51 -
P/RPS 3.72 1.68 1.56 1.42 1.03 0.60 1.44 17.12%
P/EPS 26.00 6.85 5.40 6.56 6.99 2.65 8.00 21.68%
EY 3.85 14.60 18.52 15.25 14.31 37.78 12.51 -17.81%
DY 0.00 0.00 0.88 0.00 0.00 0.00 1.32 -
P/NAPS 1.26 0.66 0.94 0.80 0.56 0.41 0.63 12.23%

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