[TDM] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[TDM] TDM BHD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 122.22%
YoY- -64.02%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 96,693 117,451 85,056 75,081 87,959 46,345 35,930 17.92%
PBT 13,806 43,150 16,861 12,644 36,188 5,994 -1,610 -
Tax -5,248 -10,803 -3,969 -3,265 -10,233 -1,129 -96 94.69%
NP 8,558 32,347 12,892 9,379 25,955 4,865 -1,706 -
-
NP to SH 9,400 32,125 12,670 9,140 25,400 4,865 -1,706 -
-
Tax Rate 38.01% 25.04% 23.54% 25.82% 28.28% 18.84% - -
Total Cost 88,135 85,104 72,164 65,702 62,004 41,480 37,636 15.22%
-
Net Worth 1,160,463 692,554 636,793 612,248 561,291 513,403 466,450 16.38%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,160,463 692,554 636,793 612,248 561,291 513,403 466,450 16.38%
NOSH 242,268 230,851 219,584 218,660 215,881 224,193 215,949 1.93%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 8.85% 27.54% 15.16% 12.49% 29.51% 10.50% -4.75% -
ROE 0.81% 4.64% 1.99% 1.49% 4.53% 0.95% -0.37% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 39.91 50.88 38.74 34.34 40.74 20.67 16.64 15.68%
EPS 3.88 14.65 5.77 4.18 11.76 2.17 -0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.79 3.00 2.90 2.80 2.60 2.29 2.16 14.18%
Adjusted Per Share Value based on latest NOSH - 218,660
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 5.65 6.86 4.97 4.38 5.14 2.71 2.10 17.91%
EPS 0.55 1.88 0.74 0.53 1.48 0.28 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6775 0.4043 0.3718 0.3574 0.3277 0.2997 0.2723 16.39%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 4.18 2.99 1.80 1.53 2.08 1.34 0.72 -
P/RPS 10.47 5.88 4.65 4.46 5.11 6.48 4.33 15.83%
P/EPS 107.73 21.49 31.20 36.60 17.68 61.75 -91.14 -
EY 0.93 4.65 3.21 2.73 5.66 1.62 -1.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.00 0.62 0.55 0.80 0.59 0.33 17.51%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 09/08/12 09/08/11 10/08/10 13/08/09 25/08/08 28/08/07 28/08/06 -
Price 4.29 2.84 2.40 1.68 1.70 1.29 0.90 -
P/RPS 10.75 5.58 6.20 4.89 4.17 6.24 5.41 12.11%
P/EPS 110.57 20.41 41.59 40.19 14.45 59.45 -113.92 -
EY 0.90 4.90 2.40 2.49 6.92 1.68 -0.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.95 0.83 0.60 0.65 0.56 0.42 13.53%

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