[TDM] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[TDM] TDM BHD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 61.17%
YoY- -71.9%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 388,728 432,612 349,708 285,598 352,466 161,560 141,044 18.38%
PBT 79,132 162,202 87,364 38,268 132,828 12,992 -5,864 -
Tax -26,124 -38,308 -21,778 -10,802 -36,392 -3,136 -440 97.39%
NP 53,008 123,894 65,586 27,466 96,436 9,856 -6,304 -
-
NP to SH 54,134 122,074 64,266 26,516 94,360 9,856 -6,304 -
-
Tax Rate 33.01% 23.62% 24.93% 28.23% 27.40% 24.14% - -
Total Cost 335,720 308,718 284,122 258,132 256,030 151,704 147,348 14.69%
-
Net Worth 1,154,505 690,203 635,212 612,580 560,896 524,889 466,323 16.29%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,154,505 690,203 635,212 612,580 560,896 524,889 466,323 16.29%
NOSH 241,024 230,067 219,038 218,778 215,729 229,209 215,890 1.85%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 13.64% 28.64% 18.75% 9.62% 27.36% 6.10% -4.47% -
ROE 4.69% 17.69% 10.12% 4.33% 16.82% 1.88% -1.35% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 161.28 188.04 159.66 130.54 163.38 70.49 65.33 16.23%
EPS 22.46 55.14 29.34 12.12 43.74 4.30 -2.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.79 3.00 2.90 2.80 2.60 2.29 2.16 14.18%
Adjusted Per Share Value based on latest NOSH - 218,660
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 22.69 25.26 20.42 16.67 20.58 9.43 8.23 18.39%
EPS 3.16 7.13 3.75 1.55 5.51 0.58 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.674 0.403 0.3708 0.3576 0.3275 0.3064 0.2722 16.29%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 4.18 2.99 1.80 1.53 2.08 1.34 0.72 -
P/RPS 2.59 1.59 1.13 1.17 1.27 1.90 1.10 15.32%
P/EPS 18.61 5.64 6.13 12.62 4.76 31.16 -24.66 -
EY 5.37 17.75 16.30 7.92 21.03 3.21 -4.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.00 0.62 0.55 0.80 0.59 0.33 17.51%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 09/08/12 09/08/11 10/08/10 13/08/09 25/08/08 28/08/07 28/08/06 -
Price 4.29 2.84 2.40 1.68 1.70 1.29 0.90 -
P/RPS 2.66 1.51 1.50 1.29 1.04 1.83 1.38 11.54%
P/EPS 19.10 5.35 8.18 13.86 3.89 30.00 -30.82 -
EY 5.24 18.68 12.23 7.21 25.73 3.33 -3.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.95 0.83 0.60 0.65 0.56 0.42 13.53%

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