[TDM] YoY TTM 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- 34.6%
YoY- 195.53%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 449,312 367,648 359,985 362,580 204,709 187,405 236,198 11.30%
PBT 166,865 102,036 93,405 119,861 36,751 12,952 29,626 33.37%
Tax -44,655 -27,027 -27,590 -36,841 -8,775 -5,032 -9,636 29.10%
NP 122,210 75,009 65,815 83,020 27,976 7,920 19,990 35.20%
-
NP to SH 120,112 73,657 64,512 80,649 27,290 8,055 19,968 34.83%
-
Tax Rate 26.76% 26.49% 29.54% 30.74% 23.88% 38.85% 32.53% -
Total Cost 327,102 292,639 294,170 279,560 176,733 179,485 216,208 7.14%
-
Net Worth 692,554 636,793 612,248 561,291 513,403 466,450 461,240 7.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 6,849 - - - 4,306 - - -
Div Payout % 5.70% - - - 15.78% - - -
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 692,554 636,793 612,248 561,291 513,403 466,450 461,240 7.00%
NOSH 230,851 219,584 218,660 215,881 224,193 215,949 215,532 1.15%
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 27.20% 20.40% 18.28% 22.90% 13.67% 4.23% 8.46% -
ROE 17.34% 11.57% 10.54% 14.37% 5.32% 1.73% 4.33% -
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 194.63 167.43 164.63 167.95 91.31 86.78 109.59 10.04%
EPS 52.03 33.54 29.50 37.36 12.17 3.73 9.26 33.31%
DPS 2.97 0.00 0.00 0.00 1.92 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 26.08 21.34 20.89 21.04 11.88 10.88 13.71 11.30%
EPS 6.97 4.28 3.74 4.68 1.58 0.47 1.16 34.81%
DPS 0.40 0.00 0.00 0.00 0.25 0.00 0.00 -
NAPS 0.402 0.3696 0.3554 0.3258 0.298 0.2707 0.2677 7.00%
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 1.54 1.08 0.93 1.24 1.47 0.83 0.73 13.24%
P/EPS 5.75 5.37 5.19 5.57 11.01 19.30 8.64 -6.55%
EY 17.40 18.64 19.28 17.96 9.08 5.18 11.58 7.01%
DY 0.99 0.00 0.00 0.00 1.43 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 1.46 1.43 1.02 1.01 1.41 1.04 0.78 11.00%
P/EPS 5.46 7.15 5.69 4.55 10.60 24.13 9.17 -8.27%
EY 18.32 13.98 17.56 21.98 9.44 4.14 10.90 9.03%
DY 1.04 0.00 0.00 0.00 1.49 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