[TDM] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[TDM] TDM BHD
Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 117.35%
YoY- 857.39%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 216,306 174,854 142,799 176,233 80,780 70,522 83,425 17.20%
PBT 81,101 43,682 19,134 66,414 6,496 -2,932 6,856 50.91%
Tax -19,154 -10,889 -5,401 -18,196 -1,568 -220 -1,488 53.05%
NP 61,947 32,793 13,733 48,218 4,928 -3,152 5,368 50.29%
-
NP to SH 61,037 32,133 13,258 47,180 4,928 -3,152 5,346 50.03%
-
Tax Rate 23.62% 24.93% 28.23% 27.40% 24.14% - 21.70% -
Total Cost 154,359 142,061 129,066 128,015 75,852 73,674 78,057 12.02%
-
Net Worth 690,203 635,212 612,580 560,896 524,889 466,323 461,308 6.94%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 690,203 635,212 612,580 560,896 524,889 466,323 461,308 6.94%
NOSH 230,067 219,038 218,778 215,729 229,209 215,890 215,564 1.09%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 28.64% 18.75% 9.62% 27.36% 6.10% -4.47% 6.43% -
ROE 8.84% 5.06% 2.16% 8.41% 0.94% -0.68% 1.16% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 94.02 79.83 65.27 81.69 35.24 32.67 38.70 15.93%
EPS 27.57 14.67 6.06 21.87 2.15 -1.46 2.48 49.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.90 2.80 2.60 2.29 2.16 2.14 5.78%
Adjusted Per Share Value based on latest NOSH - 215,881
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 12.63 10.21 8.34 10.29 4.72 4.12 4.87 17.20%
EPS 3.56 1.88 0.77 2.75 0.29 -0.18 0.31 50.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.403 0.3708 0.3576 0.3275 0.3064 0.2722 0.2693 6.94%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 2.99 1.80 1.53 2.08 1.34 0.72 0.80 -
P/RPS 3.18 2.25 2.34 2.55 3.80 2.20 2.07 7.41%
P/EPS 11.27 12.27 25.25 9.51 62.33 -49.32 32.26 -16.07%
EY 8.87 8.15 3.96 10.51 1.60 -2.03 3.10 19.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.62 0.55 0.80 0.59 0.33 0.37 18.01%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 09/08/11 10/08/10 13/08/09 25/08/08 28/08/07 28/08/06 23/08/05 -
Price 2.84 2.40 1.68 1.70 1.29 0.90 0.85 -
P/RPS 3.02 3.01 2.57 2.08 3.66 2.76 2.20 5.41%
P/EPS 10.70 16.36 27.72 7.77 60.00 -61.64 34.27 -17.62%
EY 9.34 6.11 3.61 12.86 1.67 -1.62 2.92 21.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.83 0.60 0.65 0.56 0.42 0.40 15.50%

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