[TDM] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[TDM] TDM BHD
Announcement Date
09-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 19.33%
YoY- 63.07%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 387,660 432,683 493,577 449,312 367,648 359,985 362,580 1.12%
PBT 91,116 125,206 180,418 166,865 102,036 93,405 119,861 -4.46%
Tax -24,683 -39,090 -51,314 -44,655 -27,027 -27,590 -36,841 -6.45%
NP 66,433 86,116 129,104 122,210 75,009 65,815 83,020 -3.64%
-
NP to SH 67,522 84,677 128,209 120,112 73,657 64,512 80,649 -2.91%
-
Tax Rate 27.09% 31.22% 28.44% 26.76% 26.49% 29.54% 30.74% -
Total Cost 321,227 346,567 364,473 327,102 292,639 294,170 279,560 2.34%
-
Net Worth 1,268,169 1,186,759 1,160,463 692,554 636,793 612,248 561,291 14.54%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - 6,849 - - - -
Div Payout % - - - 5.70% - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,268,169 1,186,759 1,160,463 692,554 636,793 612,248 561,291 14.54%
NOSH 1,474,615 1,465,135 242,268 230,851 219,584 218,660 215,881 37.72%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 17.14% 19.90% 26.16% 27.20% 20.40% 18.28% 22.90% -
ROE 5.32% 7.14% 11.05% 17.34% 11.57% 10.54% 14.37% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 26.29 29.53 203.73 194.63 167.43 164.63 167.95 -26.57%
EPS 4.58 5.78 52.92 52.03 33.54 29.50 37.36 -29.50%
DPS 0.00 0.00 0.00 2.97 0.00 0.00 0.00 -
NAPS 0.86 0.81 4.79 3.00 2.90 2.80 2.60 -16.83%
Adjusted Per Share Value based on latest NOSH - 230,851
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 22.63 25.26 28.82 26.23 21.46 21.02 21.17 1.11%
EPS 3.94 4.94 7.49 7.01 4.30 3.77 4.71 -2.92%
DPS 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
NAPS 0.7404 0.6929 0.6775 0.4043 0.3718 0.3574 0.3277 14.54%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.04 0.80 4.18 2.99 1.80 1.53 2.08 -
P/RPS 3.96 2.71 2.05 1.54 1.08 0.93 1.24 21.34%
P/EPS 22.71 13.84 7.90 5.75 5.37 5.19 5.57 26.38%
EY 4.40 7.22 12.66 17.40 18.64 19.28 17.96 -20.88%
DY 0.00 0.00 0.00 0.99 0.00 0.00 0.00 -
P/NAPS 1.21 0.99 0.87 1.00 0.62 0.55 0.80 7.13%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 29/08/13 09/08/12 09/08/11 10/08/10 13/08/09 25/08/08 -
Price 0.955 0.835 4.29 2.84 2.40 1.68 1.70 -
P/RPS 3.63 2.83 2.11 1.46 1.43 1.02 1.01 23.75%
P/EPS 20.86 14.45 8.11 5.46 7.15 5.69 4.55 28.87%
EY 4.79 6.92 12.34 18.32 13.98 17.56 21.98 -22.41%
DY 0.00 0.00 0.00 1.04 0.00 0.00 0.00 -
P/NAPS 1.11 1.03 0.90 0.95 0.83 0.60 0.65 9.32%

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