[TDM] YoY Annualized Quarter 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- 68.25%
YoY- -59.7%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 436,761 490,416 352,578 317,446 414,542 210,297 168,029 17.24%
PBT 124,414 202,840 107,821 62,994 154,560 52,764 15,746 41.08%
Tax -35,285 -50,638 -25,662 -17,172 -41,582 -13,208 -5,266 37.26%
NP 89,129 152,201 82,158 45,822 112,977 39,556 10,480 42.82%
-
NP to SH 89,244 150,016 80,526 44,613 110,698 38,574 10,342 43.17%
-
Tax Rate 28.36% 24.96% 23.80% 27.26% 26.90% 25.03% 33.44% -
Total Cost 347,632 338,214 270,420 271,624 301,565 170,741 157,549 14.08%
-
Net Worth 1,196,187 814,790 665,927 608,363 585,592 513,083 476,193 16.57%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 1,196,187 814,790 665,927 608,363 585,592 513,083 476,193 16.57%
NOSH 243,127 232,797 219,778 218,835 216,886 215,581 215,472 2.03%
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 20.41% 31.04% 23.30% 14.43% 27.25% 18.81% 6.24% -
ROE 7.46% 18.41% 12.09% 7.33% 18.90% 7.52% 2.17% -
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 179.64 210.66 160.42 145.06 191.13 97.55 77.98 14.90%
EPS 36.71 64.45 36.63 20.39 51.04 17.89 4.80 40.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 25.35 28.46 20.46 18.43 24.06 12.21 9.75 17.24%
EPS 5.18 8.71 4.67 2.59 6.43 2.24 0.60 43.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6943 0.4729 0.3865 0.3531 0.3399 0.2978 0.2764 16.57%
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 1.90 1.27 1.31 1.05 0.79 1.33 1.00 11.27%
P/EPS 9.29 4.16 5.73 7.50 2.96 7.27 16.25 -8.89%
EY 10.76 24.04 17.45 13.32 33.80 13.76 6.15 9.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 1.81 1.56 1.51 1.08 0.59 1.55 1.18 7.38%
P/EPS 8.85 5.11 6.63 7.65 2.19 8.44 19.17 -12.07%
EY 11.29 19.59 15.08 13.07 45.57 11.85 5.22 13.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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