| This report should not be construed as providing investment
advice. It is for educational purposes only.
Before making any investment decision, you should always do your own
research or consult a investment professional. |
|
|
|
| See
my website on stocks or see my blog at the following sites. |
|
|
www.spbrunner.com/stocks.html |
|
www.spbrunner.blogspot.com/ |
|
|
|
|
|
|
|
|
|
| Teck Resources
Ltd |
|
|
www.teck.com/ |
TCK.B |
|
|
|
Fiscal Yr: |
Dec 31 |
|
9/30/10 |
|
|
|
|
|
|
|
|
|
| Year |
12/31/98 |
12/31/99 |
12/31/00 |
12/31/01 |
12/31/02 |
12/31/03 |
12/31/04 |
12/31/05 |
12/31/06 |
12/31/07 |
12/31/08 |
12/31/09 |
12/31/10 |
12/31/11 |
12/30/12 |
|
|
|
|
#Y |
|
|
| Split |
|
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue* |
$715 |
$622 |
$1,206 |
$2,379 |
$2,187 |
$2,228 |
$3,428 |
$4,415 |
$6,539 |
$6,371 |
$6,904 |
$7,674 |
$8,697 |
<-12 mths |
|
|
1133.76% |
<-Total Growth |
10 |
Revenue |
|
| Increase |
-0.75% |
-13.00% |
93.89% |
97.26% |
-8.07% |
1.87% |
53.86% |
28.79% |
48.11% |
-2.57% |
8.37% |
11.15% |
13.33% |
|
|
|
28.57% |
<-IRR #YR-> |
|
10 |
Revenue |
|
| Rev per Share |
3.69 |
2.90 |
5.66 |
6.55 |
5.93 |
5.97 |
8.51 |
10.85 |
15.15 |
14.42 |
14.18 |
13.03 |
14.76 |
|
|
|
17.49% |
<-IRR #YR-> |
|
5 |
Revenue |
|
| P/S (Price/Sales) |
1.47 |
2.33 |
1.15 |
0.98 |
0.99 |
1.85 |
2.17 |
2.86 |
2.87 |
2.43 |
0.42 |
2.83 |
4.19 |
|
|
|
16.21% |
<-IRR #YR-> |
|
10 |
Rev per share |
| *Revenue in M CDN $ |
|
|
|
|
|
|
P/S |
10 yr Ave |
1.85 |
5 yr Ave |
2.28 |
|
|
|
|
8.88% |
<-IRR #YR-> |
|
5 |
Rev per share |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
-$622 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$7,674 |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
-$3,428 |
$0 |
$0 |
$0 |
$0 |
$7,674 |
|
|
|
|
|
|
|
|
|
|
| |
|
-$2.90 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$13.03 |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
-$8.51 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$13.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Yr 2010 |
Yr 2011 |
Yr 2012 |
|
|
|
|
|
|
|
| Pre 2007 split |
-$51.00 |
$0.42 |
$0.77 |
-$0.17 |
$0.15 |
$0.68 |
$2.99 |
$6.22 |
$11.20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| EPS* |
-$25.50 |
$0.21 |
$0.39 |
-$0.09 |
$0.08 |
$0.34 |
$1.50 |
$3.11 |
$5.60 |
$3.72 |
$1.45 |
$3.42 |
$2.90 |
$5.46 |
$5.38 |
|
1528.57% |
<-Total Growth |
10 |
Earnings |
|
| Increase |
2717.68% |
-100.82% |
83.33% |
-122.08% |
-188.24% |
353.33% |
339.71% |
108.03% |
80.06% |
-33.57% |
-61.02% |
135.86% |
-15.20% |
88.28% |
-1.47% |
|
32.18% |
<-IRR #YR-> |
|
10 |
Earnings |
|
| * ESP per share
(Cdn GAAP) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18.00% |
<-IRR #YR-> |
|
5 |
Earnings |
|
| |
|
-$0.21 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$3.42 |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
-$1.50 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$3.42 |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre 2007 split |
$0.20 |
$0.20 |
$0.20 |
$0.20 |
$0.20 |
$0.20 |
$0.30 |
$0.80 |
$2.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Div* |
$0.10 |
$0.10 |
$0.10 |
$0.10 |
$0.10 |
$0.10 |
$0.15 |
$0.40 |
$1.00 |
$1.00 |
$1.00 |
$0.00 |
$0.50 |
$0.60 |
$0.60 |
|
|
400.00% |
<-Total Growth |
10 |
Dividends |
|
| Increase |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
50.00% |
166.67% |
150.00% |
0.00% |
0.00% |
|
|
20.00% |
0.00% |
|
|
45.83% |
<-Average |
8 |
Dividends |
|
| Yield H/L |
1.30% |
1.58% |
1.67% |
1.50% |
1.58% |
1.23% |
1.07% |
1.61% |
2.66% |
2.29% |
3.58% |
0.00% |
1.09% |
|
|
|
|
1.66% |
<-Average |
10 |
Dividends |
|
| Yield on Cl |
1.84% |
1.48% |
1.53% |
1.56% |
1.71% |
0.90% |
0.81% |
1.29% |
2.30% |
2.86% |
16.61% |
0.00% |
0.81% |
1.01% |
1.01% |
|
|
2.89% |
<-Average |
10 |
Dividends |
|
| Payout Ratio |
-0.4% |
47.6% |
26.0% |
-117.6% |
133.3% |
29.4% |
10.0% |
12.9% |
17.9% |
26.9% |
69.0% |
0.0% |
17.2% |
11.0% |
11.2% |
|
|
19.89% |
<-Average |
10 |
Dividends |
|
| Payout Ratio CF |
16.0% |
16.1% |
8.4% |
12.1% |
14.6% |
10.9% |
5.4% |
10.0% |
14.9% |
25.7% |
22.8% |
0.0% |
10.0% |
7.6% |
#DIV/0! |
|
|
12.66% |
<-Average |
10 |
Dividends |
|
| Median 5 Yrs |
|
Div Yd |
1.67% |
in 5 yrs |
2.76% |
in 10 yrs |
|
Yield |
2.29% |
2.30% |
Payout |
17.86% |
14.86% |
|
|
|
|
17.46% |
<-IRR #YR-> |
10 |
Dividends |
|
| * Dividends per share |
|
10.62% |
5 |
10.62% |
10 |
|
|
|
|
|
|
|
|
|
|
|
4.56% |
<-IRR #YR-> |
5 |
Dividends |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
-$0.10 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.50 |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
-$0.40 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.50 |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Yield if held 5 yrs |
1.00% |
0.82% |
0.78% |
0.68% |
0.75% |
1.30% |
2.37% |
6.69% |
15.03% |
15.82% |
12.32% |
0.00% |
2.01% |
1.60% |
|
|
Ave H/L |
Yield on your |
|
|
Dividends |
|
| Yield if held 10 yrs |
|
|
|
|
|
1.00% |
1.22% |
3.13% |
6.79% |
7.53% |
13.01% |
0.00% |
8.37% |
9.02% |
|
|
Ave H/L |
original money |
|
|
Dividends |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Graham Price |
|
$5.96 |
$8.30 |
$3.44 |
$3.39 |
$7.06 |
$16.40 |
$27.46 |
$43.73 |
$38.24 |
$27.03 |
$43.50 |
$41.86 |
$57.44 |
$57.02 |
|
Cl Pr higher/lower by? |
|
|
|
|
| Prem /Disc. H/L |
|
6.1% |
-28.0% |
93.7% |
86.2% |
15.1% |
-14.2% |
-9.3% |
-14.0% |
14.1% |
3.5% |
-50.3% |
10.0% |
|
|
|
9.66% |
<-Average |
|
10 |
Graham price |
| Prem /Disc. High |
|
27.5% |
-15.7% |
140.2% |
123.2% |
56.6% |
12.0% |
13.0% |
5.0% |
36.6% |
92.4% |
-8.5% |
47.6% |
|
|
|
45.48% |
<-Average |
|
10 |
Graham price |
| Prem /Disc. Low |
|
-15.3% |
-40.4% |
47.1% |
49.2% |
-26.5% |
-40.5% |
-31.5% |
-33.0% |
-8.5% |
-85.5% |
-92.1% |
-27.7% |
|
|
|
-26.16% |
<-Average |
|
10 |
Graham price |
| Prem /Disc. Cl |
|
13.2% |
-21.4% |
86.2% |
72.0% |
56.6% |
12.5% |
13.0% |
-0.6% |
-8.5% |
-77.7% |
-15.4% |
47.6% |
3.8% |
4.5% |
|
11.69% |
<-Average |
|
10 |
Graham price |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| pre-split |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price Cl |
$5.43 |
$6.75 |
$6.53 |
$6.40 |
$5.84 |
$11.05 |
$18.46 |
$31.03 |
$43.48 |
$35.00 |
$6.02 |
$36.82 |
$61.79 |
$59.60 |
$59.60 |
|
|
865.47% |
<-Total Growth |
10 |
Stock Price |
|
| Increase |
-47.71% |
24.42% |
-3.33% |
-1.92% |
-8.75% |
89.21% |
67.06% |
68.07% |
40.13% |
-19.49% |
-82.80% |
511.63% |
67.82% |
-3.54% |
0.00% |
|
|
25.21% |
<-IRR #YR-> |
10 |
Stock Price |
|
| P/E |
-0.21 |
32.14 |
16.95 |
-75.29 |
77.87 |
32.50 |
12.35 |
9.98 |
7.76 |
9.41 |
4.15 |
10.77 |
21.31 |
10.92 |
11.08 |
|
|
14.77% |
<-IRR #YR-> |
5 |
Stock Price |
|
| Trailing P/E |
-5.99 |
-0.26 |
31.07 |
16.62 |
-68.71 |
147.33 |
54.29 |
20.75 |
13.98 |
6.25 |
1.62 |
25.39 |
18.07 |
20.55 |
10.92 |
|
|
27.26% |
<-IRR #YR-> |
10 |
Price & Div |
|
| Median 5 Yrs |
|
|
|
1.91% |
2.05% |
Div % |
5, 10 yrs |
|
Price Inc |
40.13% |
P/E: Y-T |
9.41 |
13.98 |
|
|
|
|
16.68% |
<-IRR #YR-> |
5 |
Price & Div |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
-$6.53 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$61.79 |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
-$31.03 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$61.79 |
|
|
|
|
|
|
|
|
|
| |
|
|
-$6.53 |
$0.10 |
$0.10 |
$0.10 |
$0.15 |
$0.40 |
$1.00 |
$1.00 |
$1.00 |
$0.00 |
$62.29 |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
-$31.03 |
$1.00 |
$1.00 |
$1.00 |
$0.00 |
$62.29 |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price Ave H/L |
$7.69 |
$6.33 |
$5.98 |
$6.66 |
$6.32 |
$8.12 |
$14.07 |
$24.92 |
$37.61 |
$43.61 |
$27.97 |
$21.61 |
$46.03 |
|
|
|
|
591.66% |
<-Total Growth |
10 |
Stock Price |
|
| Increase |
-42.14% |
-17.72% |
-5.53% |
11.38% |
-5.03% |
28.44% |
73.30% |
77.13% |
50.95% |
15.95% |
-35.87% |
-22.72% |
113.00% |
|
|
|
|
22.65% |
<-IRR #YR-> |
10 |
Stock Price |
|
| P/E |
-0.30 |
30.12 |
15.52 |
-78.29 |
84.27 |
23.88 |
9.41 |
8.01 |
6.72 |
11.72 |
19.29 |
6.32 |
15.87 |
|
|
|
|
13.06% |
<-IRR #YR-> |
5 |
Stock Price |
|
| Trailing P/E |
-8.49 |
-0.25 |
28.45 |
17.29 |
-74.35 |
108.23 |
41.38 |
16.67 |
12.09 |
7.79 |
7.52 |
14.90 |
13.46 |
|
|
|
|
25.11% |
<-IRR #YR-> |
10 |
Price & Div |
|
| Median 5 Yrs |
|
|
0.00% |
0.00% |
Div % |
5, 10 yrs |
|
Price Inc |
15.95% |
P/E: Y-T |
8.01 |
12.09 |
|
|
|
|
|
15.24% |
<-IRR #YR-> |
5 |
Price & Div |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
-$5.98 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$46.03 |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
-$24.92 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$46.03 |
|
|
|
|
|
|
|
|
|
| |
|
|
-$5.98 |
$0.10 |
$0.10 |
$0.10 |
$0.15 |
$0.40 |
$1.00 |
$1.00 |
$1.00 |
$0.00 |
$46.53 |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
-$24.92 |
$1.00 |
$1.00 |
$1.00 |
$0.00 |
$46.03 |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Hi Mths |
Jan |
Sep |
Jan |
Jun |
Apr |
Dec |
Dec |
Dec |
Dec |
Jul |
May |
Dec |
Dec |
|
|
|
|
|
|
|
|
|
| pre split 2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price Hi |
$10.75 |
$7.60 |
$7.00 |
$8.26 |
$7.58 |
$11.05 |
$18.38 |
$31.03 |
$45.93 |
$52.22 |
$52.00 |
$39.80 |
$61.79 |
|
|
|
|
648.52% |
<-Total Growth |
9 |
Stock Price |
|
| Increase |
-39.27% |
-29.30% |
-7.89% |
17.93% |
-8.24% |
45.87% |
66.29% |
68.87% |
48.00% |
13.71% |
-0.42% |
-23.46% |
55.25% |
|
|
|
|
24.33% |
<-IRR #YR-> |
10 |
Stock Price |
|
| P/E |
-0.42 |
36.19 |
18.18 |
-97.12 |
101.00 |
32.50 |
12.29 |
9.98 |
8.20 |
14.04 |
35.86 |
11.64 |
21.31 |
|
|
|
|
14.77% |
<-IRR #YR-> |
5 |
Stock Price |
|
| Trailing P/E |
-11.88 |
-0.30 |
33.33 |
21.44 |
-89.12 |
147.33 |
54.04 |
20.76 |
14.77 |
9.33 |
13.98 |
27.45 |
18.07 |
|
|
|
|
|
|
|
|
|
| Median 5 Yrs |
|
|
|
|
|
|
|
|
Price Inc |
13.71% |
P/E: Y-T |
14.04 |
14.77 |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
-$7.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$61.79 |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
-$31.03 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$61.79 |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Low Mths |
Sep |
Mar |
Jun |
Oct |
Sep |
May |
Jan/May |
May |
Jun/Sep |
Dec |
Dec |
Mar |
Jul |
|
|
|
|
|
|
|
|
|
| pre split 2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price Low |
$4.63 |
$5.05 |
$4.95 |
$5.06 |
$5.07 |
$5.19 |
$9.76 |
$18.81 |
$29.30 |
$35.00 |
$3.93 |
$3.42 |
$30.27 |
|
|
|
|
511.52% |
<-Total Growth |
10 |
Stock Price |
|
| Increase |
-47.89% |
9.19% |
-1.98% |
2.12% |
0.20% |
2.37% |
88.24% |
92.67% |
55.81% |
19.45% |
-88.77% |
-12.98% |
785.09% |
|
|
|
|
19.85% |
<-IRR #YR-> |
10 |
Stock Price |
|
| P/E |
-0.18 |
24.05 |
12.86 |
-59.47 |
67.53 |
15.25 |
6.53 |
6.05 |
5.23 |
9.41 |
2.71 |
1.00 |
10.44 |
|
|
|
|
9.99% |
<-IRR #YR-> |
5 |
Stock Price |
|
| Trailing P/E |
-5.11 |
-0.20 |
23.57 |
13.13 |
-59.59 |
69.13 |
28.71 |
12.58 |
9.42 |
6.25 |
1.06 |
2.36 |
8.85 |
|
|
|
|
|
|
|
|
|
| Median 5 Yrs |
|
|
|
|
|
|
|
|
Price Inc |
19.45% |
P/E: Y-T |
5.23 |
6.25 |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
-$4.95 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$30.27 |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
-$18.81 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$30.27 |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Market Capt $M |
$1,051 |
$1,447 |
$1,390 |
$2,323 |
$2,155 |
$4,121 |
$7,434 |
$12,621 |
$18,764 |
$15,467 |
$2,931 |
$21,692 |
$36,402 |
$35,112 |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre 2007 split |
96.9 |
107.2 |
106.5 |
181.5 |
184.5 |
186.5 |
201.4 |
203.4 |
215.8 |
|
Acquisition |
|
|
|
|
|
|
|
|
|
|
| # of Sh in M |
193.7 |
214.4 |
213.0 |
363.0 |
369.1 |
373.0 |
402.7 |
406.8 |
431.6 |
441.9 |
486.9 |
589.1 |
589.1 |
589.1 |
|
|
Shareholders' Equity |
|
|
|
Shares |
|
| Increase |
-0.05% |
10.67% |
-0.67% |
70.43% |
1.69% |
1.06% |
7.97% |
1.02% |
6.10% |
2.39% |
10.18% |
21.01% |
0.00% |
0.00% |
|
|
12.12% |
<-Average |
|
10 |
Shares |
|
| CF fr Op $M |
$121 |
$133 |
$254 |
$299 |
$252 |
$341 |
$1,116 |
$1,626 |
$2,905 |
$1,719 |
$2,132 |
$2,983 |
$2,934 |
$4,654 |
|
|
2142.86% |
<-Total Growth |
10 |
Cash Flow |
|
| OPS |
$0.63 |
$0.62 |
$1.19 |
$0.82 |
$0.68 |
$0.91 |
$2.77 |
$4.00 |
$6.73 |
$3.89 |
$4.38 |
$5.06 |
$4.98 |
$7.90 |
|
|
716.26% |
<-Total Growth |
10 |
Cash Flow |
|
| Increase |
-13.14% |
-0.98% |
92.27% |
-30.93% |
-17.12% |
33.90% |
203.11% |
44.23% |
68.39% |
-42.21% |
12.57% |
15.63% |
-1.65% |
58.63% |
|
|
23.36% |
<-IRR #YR-> |
|
10 |
Cash Flow |
|
| Non-Cash CF |
$15.3 |
-$23.0 |
-$15.0 |
$119.0 |
-$51.0 |
-$27.0 |
$27.0 |
$21.0 |
-$299.0 |
$282.0 |
$1,564.0 |
-$709.0 |
|
|
|
|
12.81% |
<-IRR #YR-> |
|
5 |
Cash Flow |
|
| OPS non-cash |
$0.71 |
$0.51 |
$1.12 |
$1.15 |
$0.54 |
$0.84 |
$2.84 |
$4.05 |
$6.04 |
$4.53 |
$7.59 |
$3.86 |
$4.98 |
$7.90 |
|
|
22.36% |
<-IRR #YR-> |
|
10 |
CF - non cash |
|
| Increase |
|
-27.3% |
118.7% |
2.6% |
-52.7% |
54.6% |
237.1% |
42.6% |
49.1% |
-25.0% |
67.6% |
-49.2% |
29.0% |
58.6% |
|
|
6.34% |
<-IRR #YR-> |
|
5 |
CF - non cash |
|
| P/O on Cl |
7.69 |
13.16 |
5.81 |
5.56 |
10.72 |
13.13 |
6.50 |
7.66 |
7.20 |
7.73 |
0.79 |
9.54 |
12.41 |
7.54 |
|
|
|
|
|
|
|
|
| *Operational
Cash Flow per share |
|
|
|
|
|
P/CF |
10 Yrs |
7.46 |
5 Yrs |
6.58 |
|
|
|
|
|
|
|
|
CF - non cash |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.62 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$5.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$2.77 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$5.06 |
|
|
|
|
|
|
|
|
|
|
|
|
-$0.51 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$3.86 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$2.84 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$3.86 |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| OPM |
17.0% |
21.4% |
21.1% |
12.6% |
11.5% |
15.3% |
32.6% |
36.8% |
44.4% |
27.0% |
30.9% |
38.9% |
33.7% |
|
|
|
should be zero, it is a check
on calculations |
|
|
|
|
|
| Diff from Ave |
-37.4% |
-21.1% |
-22.3% |
-53.6% |
-57.5% |
-43.5% |
20.1% |
35.9% |
63.9% |
-0.4% |
14.0% |
43.4% |
24.5% |
|
|
|
0.00% |
<-Average |
|
10 |
OPM |
|
| *Operational
Profit Margin (CF/Revenue) Ratio |
|
|
|
|
OPM |
10 Yrs |
27.10% |
5 Yrs |
35.60% |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
Q3 2010 |
|
|
|
|
|
|
|
|
|
| Curr Assets |
$376 |
$351 |
$1,196 |
$1,044 |
$955 |
$933 |
$1,811 |
$4,283 |
$6,895 |
$3,005 |
$4,099 |
$3,676 |
$3,789 |
|
|
|
Liq ratio of 1.5 and up, best |
|
Assets |
|
| Curr Liab. |
$108 |
$102 |
$436 |
$435 |
$320 |
$392 |
$460 |
$1,115 |
$1,688 |
$1,350 |
$9,278 |
$2,373 |
$1,732 |
|
|
|
2.66 |
<-Average |
|
10 |
Liability |
|
| Liquidity Ratio |
3.47 |
3.44 |
2.74 |
2.40 |
2.98 |
2.38 |
3.94 |
3.84 |
4.08 |
2.23 |
0.44 |
1.55 |
2.19 |
|
|
|
2.43 |
<-Average |
|
5 |
Ratio |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Assets |
$2,340 |
$2,662 |
$5,102 |
$5,133 |
$4,958 |
$5,375 |
$6,059 |
$8,809 |
$11,447 |
$13,573 |
$31,533 |
$29,873 |
$29,412 |
|
|
|
A/L ratio of 1.5 and up, best |
|
Assets |
|
| Liab. |
$1,094 |
$1,009 |
$2,400 |
$2,562 |
$2,408 |
$2,948 |
$2,828 |
$4,408 |
$4,855 |
$5,762 |
$20,529 |
$15,292 |
$13,480 |
|
|
|
2.04 |
<-Average |
|
10 |
Liability |
|
| A/L Ratio |
2.14 |
2.64 |
2.13 |
2.00 |
2.06 |
1.82 |
2.14 |
2.00 |
2.36 |
2.36 |
1.54 |
1.95 |
2.18 |
|
|
|
2.04 |
<-Average |
|
5 |
Ratio |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non-controlling Int |
$29 |
$40 |
$1,007 |
$31 |
$30 |
$0 |
$10 |
$18 |
$43 |
$92 |
$104 |
$91 |
$108 |
|
|
|
|
|
|
|
|
|
| Book Value |
$1,246 |
$1,613 |
$1,695 |
$2,540 |
$2,520 |
$2,427 |
$3,221 |
$4,383 |
$6,549 |
$7,719 |
$10,900 |
$14,490 |
$15,824 |
|
|
|
798.33% |
<-Total Growth |
10 |
Book Value |
|
| BV per share |
$6.43 |
$7.52 |
$7.96 |
$7.00 |
$6.83 |
$6.51 |
$8.00 |
$10.77 |
$15.17 |
$17.47 |
$22.39 |
$24.60 |
$26.86 |
$26.86 |
$26.86 |
|
226.93% |
<-Total Growth |
10 |
Book Value |
|
| Change |
-7.26% |
17.01% |
5.79% |
-12.07% |
-2.43% |
-4.70% |
22.92% |
34.71% |
40.83% |
15.12% |
28.17% |
9.86% |
9.21% |
|
|
|
0.9292 |
Current/Historical |
|
Book Value |
|
| P/BV (CL) |
0.84 |
0.90 |
0.82 |
0.91 |
0.86 |
1.70 |
2.31 |
2.88 |
2.87 |
2.00 |
0.27 |
1.50 |
2.30 |
|
|
|
12.58% |
<-IRR #YR-> |
|
10 |
Book Value |
|
| Change |
-43.62% |
6.34% |
-8.63% |
11.55% |
-6.48% |
98.54% |
35.91% |
24.76% |
-0.50% |
-30.07% |
-86.58% |
456.74% |
53.67% |
|
|
|
25.19% |
<-IRR #YR-> |
|
5 |
Book Value |
|
| Leverage (A/BK) |
1.88 |
1.65 |
3.01 |
2.02 |
1.97 |
2.21 |
1.88 |
2.01 |
1.75 |
1.76 |
2.89 |
2.06 |
1.86 |
|
|
|
2.04 |
<-Average |
|
10 |
A/BV |
|
| Averages |
|
|
|
|
|
|
|
P/BV |
10 yr Ave |
1.61 |
5 yr Ave |
1.90 |
|
|
|
|
2.06 |
<-Average |
|
5 |
A/BV |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$7.52 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$24.60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$8.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$24.60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ROE |
-3.9% |
2.8% |
5.0% |
-0.8% |
1.2% |
5.5% |
19.2% |
30.7% |
37.1% |
20.9% |
6.0% |
12.6% |
12.3% |
|
|
|
Net Income/Shareholders' equity |
|
|
|
ROE |
|
| 5Yr Running Ave |
|
|
2.1% |
-1.4% |
0.9% |
2.5% |
6.8% |
13.9% |
23.9% |
25.3% |
20.3% |
17.9% |
15.3% |
<---- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
-$49 |
$45 |
$85 |
-$21 |
$30 |
$134 |
$617 |
$1,345 |
$2,431 |
$1,615 |
$659 |
$1,831 |
$1,944 |
<-12 mths |
|
|
|
Income Statement |
|
|
|
| Oper C. F. |
$121 |
$133 |
$254 |
$299 |
$252 |
$341 |
$1,116 |
$1,626 |
$2,905 |
$1,719 |
$2,132 |
$2,983 |
$2,481 |
<-12 mths |
|
|
|
Cash Flow Statement |
|
|
|
| Invest. C. F |
-$147 |
-$391 |
-$52 |
-$509 |
-$177 |
-$302 |
-$205 |
-$1,382 |
$876 |
-$3,989 |
-$10,032 |
-$664 |
$639 |
<-12 mths |
|
|
|
Cash Flow Statement |
|
|
|
| Total Accruals |
-$23 |
$303 |
-$117 |
$189 |
-$45 |
$95 |
-$294 |
$1,101 |
-$1,350 |
$3,885 |
$8,559 |
-$488 |
-$1,176 |
|
|
|
|
|
|
|
|
|
| Total Assets |
$2,340 |
$2,662 |
$5,102 |
$5,133 |
$4,958 |
$5,375 |
$6,059 |
$8,809 |
$11,447 |
$13,573 |
$31,533 |
$29,873 |
$29,412 |
|
|
|
|
Balance Sheet |
|
|
|
|
| Accruals Ratio |
-1.00% |
11.38% |
-2.29% |
3.68% |
-0.91% |
1.77% |
-4.85% |
12.50% |
-11.79% |
28.62% |
27.14% |
-1.63% |
-4.00% |
|
|
|
|
|
|
|
|
|
| up/down/neutral |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Chge in Close |
-47.71% |
24.42% |
-3.33% |
-1.92% |
-8.75% |
89.21% |
67.06% |
68.07% |
40.13% |
-19.49% |
-82.80% |
511.63% |
67.82% |
|
|
|
|
|
|
|
|
|
| Any Predictions? |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fin. C. F |
-$44.00 |
-$269 |
-$133 |
$43 |
-$85 |
-$27 |
-$63 |
$1,013 |
$876 |
-$1,081 |
$10,063 |
-$2,078 |
-$2,935 |
<-12 mths |
|
|
|
|
|
|
|
|
| Total Accruals |
$20.54 |
$572 |
$16 |
$146 |
$40 |
$122 |
-$231 |
$88 |
-$2,226 |
$4,966 |
-$1,504 |
$1,590 |
$1,759 |
|
|
|
|
|
|
|
|
|
| Accruals Ratio |
0.88% |
21.49% |
0.31% |
2.84% |
0.81% |
2.27% |
-3.81% |
1.00% |
-19.45% |
36.59% |
-4.77% |
5.32% |
5.98% |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Jan 9th,
2010. When I last got estimates for
2009 and 2010 I got earnings of $1.35 and $1.65 and cash flow of $3.25 and
3.80 |
|
|
|
|
|
|
|
|
|
|
|
|
| April 27,
2009 AP 2008. Estimates for 2009 is
down slightly, and 2010 is up slightly. Teck Cominco Ltd is old name, changed
in 2009 |
|
|
|
|
|
|
|
|
|
|
|
| April
11, 2009 AP 2008. In Nov 2008, EPS
estimate was $4.14. It came in at
$1.45 and estimes have gone down with some as low as $.26. |
|
|
|
|
|
|
|
|
|
|
|
| The
CEO is right that we are in a super-cycle re minerals. But there are lots of people who believe
that we do not have enough, say of copper, for China and India to use as the
Western world uses. We are inventing
new things, like fiber optic cable to replace copper. |
| We are
inventing new things, like fiber optic cable to replace copper. Where this all will end is anyone's guess. |
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2009. Teck
has announced the first steps in its reduction plan, including the suspension
of its 2009 dividend, a reduction in capital expenses and withdrawal from its
Petaquilla project. |
|
|
|
|
|
|
|
| 2009. I bought this as I thought the price went
too low. I will make some capital
gains, but mainly I am having some fun.
I only bought 100 shares. However, TCK is a solid mining stock. |
|
|
|
|
|
| I
am just not into mining for regular investing. I will sell this stock at some point. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| How they make
their money. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Teck
is a diversified resource company involved in mining and mineral development
with major business units focused on copper, metallurgical coal, zinc, gold
and energy. |
|
|
|
|
|
|
|
|
| This company
has interests in several oil sands developments. The company explores for
resources in the Americas, the Asia Pacific Region, Europe and Africa. |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For
most ratios, lower is better when looking for a good stock price. However, there are exceptions such as for
yield and asset/liability ratios and here you want a higher ratios to
indicate a good stock price. |
|
|
|
|
| Also, for the
Operational Profit Margin, a higher percentage is better. With the OPM, you should only compare
companies in similar industries. |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Copyright ©
2008 Website of SPBrunner. All rights reserved. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|