[TDM] YoY Annualized Quarter 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- 25.3%
YoY- 80.5%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 363,237 436,761 490,416 352,578 317,446 414,542 210,297 9.52%
PBT 46,316 124,414 202,840 107,821 62,994 154,560 52,764 -2.14%
Tax -18,030 -35,285 -50,638 -25,662 -17,172 -41,582 -13,208 5.31%
NP 28,285 89,129 152,201 82,158 45,822 112,977 39,556 -5.43%
-
NP to SH 28,434 89,244 150,016 80,526 44,613 110,698 38,574 -4.95%
-
Tax Rate 38.93% 28.36% 24.96% 23.80% 27.26% 26.90% 25.03% -
Total Cost 334,952 347,632 338,214 270,420 271,624 301,565 170,741 11.87%
-
Net Worth 1,184,777 1,196,187 814,790 665,927 608,363 585,592 513,083 14.95%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 1,184,777 1,196,187 814,790 665,927 608,363 585,592 513,083 14.95%
NOSH 1,480,972 243,127 232,797 219,778 218,835 216,886 215,581 37.83%
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 7.79% 20.41% 31.04% 23.30% 14.43% 27.25% 18.81% -
ROE 2.40% 7.46% 18.41% 12.09% 7.33% 18.90% 7.52% -
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 24.53 179.64 210.66 160.42 145.06 191.13 97.55 -20.53%
EPS 1.92 36.71 64.45 36.63 20.39 51.04 17.89 -31.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 21.08 25.35 28.46 20.46 18.43 24.06 12.21 9.51%
EPS 1.65 5.18 8.71 4.67 2.59 6.43 2.24 -4.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6877 0.6943 0.4729 0.3865 0.3531 0.3399 0.2978 14.95%
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 3.38 1.90 1.27 1.31 1.05 0.79 1.33 16.80%
P/EPS 43.23 9.29 4.16 5.73 7.50 2.96 7.27 34.56%
EY 2.31 10.76 24.04 17.45 13.32 33.80 13.76 -25.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 4.12 1.81 1.56 1.51 1.08 0.59 1.55 17.67%
P/EPS 52.60 8.85 5.11 6.63 7.65 2.19 8.44 35.61%
EY 1.90 11.29 19.59 15.08 13.07 45.57 11.85 -26.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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