[TDM] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[TDM] TDM BHD
Announcement Date
09-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -23.4%
YoY- -55.65%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 360,336 455,258 436,761 388,728 390,684 515,519 490,416 -18.55%
PBT 77,272 149,025 124,414 79,132 103,044 221,949 202,840 -47.41%
Tax -19,932 -45,669 -35,285 -26,124 -31,256 -57,406 -50,638 -46.26%
NP 57,340 103,356 89,129 53,008 71,788 164,543 152,201 -47.80%
-
NP to SH 56,784 102,408 89,244 54,134 70,672 162,281 150,016 -47.64%
-
Tax Rate 25.79% 30.65% 28.36% 33.01% 30.33% 25.86% 24.96% -
Total Cost 302,996 351,902 347,632 335,720 318,896 350,976 338,214 -7.06%
-
Net Worth 1,276,405 1,258,190 1,196,187 1,154,505 1,173,136 1,189,626 814,790 34.84%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,276,405 1,258,190 1,196,187 1,154,505 1,173,136 1,189,626 814,790 34.84%
NOSH 246,886 245,740 243,127 241,024 236,519 236,506 232,797 3.99%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 15.91% 22.70% 20.41% 13.64% 18.37% 31.92% 31.04% -
ROE 4.45% 8.14% 7.46% 4.69% 6.02% 13.64% 18.41% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 145.95 185.26 179.64 161.28 165.18 217.97 210.66 -21.68%
EPS 23.00 41.67 36.71 22.46 29.88 69.72 64.45 -49.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.17 5.12 4.92 4.79 4.96 5.03 3.50 29.67%
Adjusted Per Share Value based on latest NOSH - 242,268
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 21.04 26.58 25.50 22.69 22.81 30.10 28.63 -18.54%
EPS 3.32 5.98 5.21 3.16 4.13 9.47 8.76 -47.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7452 0.7346 0.6984 0.674 0.6849 0.6945 0.4757 34.84%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 3.97 3.36 3.41 4.18 4.70 3.76 2.68 -
P/RPS 2.72 1.81 1.90 2.59 2.85 1.72 1.27 66.07%
P/EPS 17.26 8.06 9.29 18.61 15.73 5.48 4.16 157.98%
EY 5.79 12.40 10.76 5.37 6.36 18.25 24.04 -61.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.66 0.69 0.87 0.95 0.75 0.77 0.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 21/05/13 26/02/13 29/11/12 09/08/12 15/05/12 27/02/12 24/11/11 -
Price 5.15 3.36 3.25 4.29 4.59 4.67 3.29 -
P/RPS 3.53 1.81 1.81 2.66 2.78 2.14 1.56 72.27%
P/EPS 22.39 8.06 8.85 19.10 15.36 6.81 5.11 167.52%
EY 4.47 12.40 11.29 5.24 6.51 14.69 19.59 -62.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.66 0.66 0.90 0.93 0.93 0.94 4.20%

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