[TDM] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[TDM] TDM BHD
Announcement Date
09-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 5.09%
YoY- 89.95%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 376,336 342,452 388,728 432,612 349,708 285,598 352,466 1.09%
PBT 78,356 30,368 79,132 162,202 87,364 38,268 132,828 -8.41%
Tax -21,316 -12,964 -26,124 -38,308 -21,778 -10,802 -36,392 -8.52%
NP 57,040 17,404 53,008 123,894 65,586 27,466 96,436 -8.37%
-
NP to SH 58,416 17,548 54,134 122,074 64,266 26,516 94,360 -7.67%
-
Tax Rate 27.20% 42.69% 33.01% 23.62% 24.93% 28.23% 27.40% -
Total Cost 319,296 325,048 335,720 308,718 284,122 258,132 256,030 3.74%
-
Net Worth 1,275,070 1,204,566 1,154,505 690,203 635,212 612,580 560,896 14.66%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,275,070 1,204,566 1,154,505 690,203 635,212 612,580 560,896 14.66%
NOSH 1,482,639 1,487,118 241,024 230,067 219,038 218,778 215,729 37.86%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 15.16% 5.08% 13.64% 28.64% 18.75% 9.62% 27.36% -
ROE 4.58% 1.46% 4.69% 17.69% 10.12% 4.33% 16.82% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 25.38 23.03 161.28 188.04 159.66 130.54 163.38 -26.67%
EPS 3.94 1.18 22.46 55.14 29.34 12.12 43.74 -33.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.81 4.79 3.00 2.90 2.80 2.60 -16.83%
Adjusted Per Share Value based on latest NOSH - 230,851
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 21.84 19.88 22.56 25.11 20.30 16.58 20.46 1.09%
EPS 3.39 1.02 3.14 7.09 3.73 1.54 5.48 -7.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7401 0.6992 0.6701 0.4006 0.3687 0.3556 0.3256 14.65%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.04 0.80 4.18 2.99 1.80 1.53 2.08 -
P/RPS 4.10 3.47 2.59 1.59 1.13 1.17 1.27 21.56%
P/EPS 26.40 67.80 18.61 5.64 6.13 12.62 4.76 33.02%
EY 3.79 1.47 5.37 17.75 16.30 7.92 21.03 -24.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.99 0.87 1.00 0.62 0.55 0.80 7.13%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 29/08/13 09/08/12 09/08/11 10/08/10 13/08/09 25/08/08 -
Price 0.955 0.835 4.29 2.84 2.40 1.68 1.70 -
P/RPS 3.76 3.63 2.66 1.51 1.50 1.29 1.04 23.87%
P/EPS 24.24 70.76 19.10 5.35 8.18 13.86 3.89 35.63%
EY 4.13 1.41 5.24 18.68 12.23 7.21 25.73 -26.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.03 0.90 0.95 0.83 0.60 0.65 9.32%

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