[TDM] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[TDM] TDM BHD
Announcement Date
10-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 65.1%
YoY- 142.37%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 171,226 194,364 216,306 174,854 142,799 176,233 80,780 13.32%
PBT 15,184 39,566 81,101 43,682 19,134 66,414 6,496 15.18%
Tax -6,482 -13,062 -19,154 -10,889 -5,401 -18,196 -1,568 26.65%
NP 8,702 26,504 61,947 32,793 13,733 48,218 4,928 9.93%
-
NP to SH 8,774 27,067 61,037 32,133 13,258 47,180 4,928 10.08%
-
Tax Rate 42.69% 33.01% 23.62% 24.93% 28.23% 27.40% 24.14% -
Total Cost 162,524 167,860 154,359 142,061 129,066 128,015 75,852 13.52%
-
Net Worth 1,204,566 1,154,505 690,203 635,212 612,580 560,896 524,889 14.83%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,204,566 1,154,505 690,203 635,212 612,580 560,896 524,889 14.83%
NOSH 1,487,118 241,024 230,067 219,038 218,778 215,729 229,209 36.53%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 5.08% 13.64% 28.64% 18.75% 9.62% 27.36% 6.10% -
ROE 0.73% 2.34% 8.84% 5.06% 2.16% 8.41% 0.94% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 11.51 80.64 94.02 79.83 65.27 81.69 35.24 -16.99%
EPS 0.59 11.23 27.57 14.67 6.06 21.87 2.15 -19.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 4.79 3.00 2.90 2.80 2.60 2.29 -15.89%
Adjusted Per Share Value based on latest NOSH - 219,584
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 10.00 11.35 12.63 10.21 8.34 10.29 4.72 13.31%
EPS 0.51 1.58 3.56 1.88 0.77 2.75 0.29 9.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7032 0.674 0.403 0.3708 0.3576 0.3275 0.3064 14.83%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.80 4.18 2.99 1.80 1.53 2.08 1.34 -
P/RPS 6.95 5.18 3.18 2.25 2.34 2.55 3.80 10.57%
P/EPS 135.59 37.22 11.27 12.27 25.25 9.51 62.33 13.81%
EY 0.74 2.69 8.87 8.15 3.96 10.51 1.60 -12.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.87 1.00 0.62 0.55 0.80 0.59 9.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 09/08/12 09/08/11 10/08/10 13/08/09 25/08/08 28/08/07 -
Price 0.835 4.29 2.84 2.40 1.68 1.70 1.29 -
P/RPS 7.25 5.32 3.02 3.01 2.57 2.08 3.66 12.05%
P/EPS 141.53 38.20 10.70 16.36 27.72 7.77 60.00 15.36%
EY 0.71 2.62 9.34 6.11 3.61 12.86 1.67 -13.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.90 0.95 0.83 0.60 0.65 0.56 10.67%

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