[TDM] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[TDM] TDM BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 291.38%
YoY- 272.97%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 352,578 317,446 414,542 210,297 168,029 187,110 236,602 6.87%
PBT 107,821 62,994 154,560 52,764 15,746 26,653 25,945 26.78%
Tax -25,662 -17,172 -41,582 -13,208 -5,266 -6,065 -8,556 20.07%
NP 82,158 45,822 112,977 39,556 10,480 20,588 17,389 29.52%
-
NP to SH 80,526 44,613 110,698 38,574 10,342 20,300 17,389 29.09%
-
Tax Rate 23.80% 27.26% 26.90% 25.03% 33.44% 22.76% 32.98% -
Total Cost 270,420 271,624 301,565 170,741 157,549 166,522 219,213 3.55%
-
Net Worth 665,927 608,363 585,592 513,083 476,193 470,120 457,008 6.47%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 665,927 608,363 585,592 513,083 476,193 470,120 457,008 6.47%
NOSH 219,778 218,835 216,886 215,581 215,472 215,651 215,570 0.32%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 23.30% 14.43% 27.25% 18.81% 6.24% 11.00% 7.35% -
ROE 12.09% 7.33% 18.90% 7.52% 2.17% 4.32% 3.81% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 160.42 145.06 191.13 97.55 77.98 86.77 109.76 6.52%
EPS 36.63 20.39 51.04 17.89 4.80 9.41 8.07 28.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.03 2.78 2.70 2.38 2.21 2.18 2.12 6.13%
Adjusted Per Share Value based on latest NOSH - 215,452
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 20.58 18.53 24.20 12.28 9.81 10.92 13.81 6.87%
EPS 4.70 2.60 6.46 2.25 0.60 1.19 1.02 28.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3888 0.3552 0.3419 0.2995 0.278 0.2745 0.2668 6.47%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.10 1.53 1.51 1.30 0.78 0.82 0.90 -
P/RPS 1.31 1.05 0.79 1.33 1.00 0.95 0.82 8.11%
P/EPS 5.73 7.50 2.96 7.27 16.25 8.71 11.16 -10.51%
EY 17.45 13.32 33.80 13.76 6.15 11.48 8.96 11.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.55 0.56 0.55 0.35 0.38 0.42 8.62%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 24/11/09 26/11/08 27/11/07 27/11/06 24/11/05 25/11/04 -
Price 2.43 1.56 1.12 1.51 0.92 0.80 0.91 -
P/RPS 1.51 1.08 0.59 1.55 1.18 0.92 0.83 10.48%
P/EPS 6.63 7.65 2.19 8.44 19.17 8.50 11.28 -8.47%
EY 15.08 13.07 45.57 11.85 5.22 11.77 8.86 9.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.56 0.41 0.63 0.42 0.37 0.43 10.89%

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