[TDM] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[TDM] TDM BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 64.86%
YoY- -40.51%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 342,452 360,336 455,258 436,761 388,728 390,684 515,519 -23.88%
PBT 30,368 77,272 149,025 124,414 79,132 103,044 221,949 -73.47%
Tax -12,964 -19,932 -45,669 -35,285 -26,124 -31,256 -57,406 -62.94%
NP 17,404 57,340 103,356 89,129 53,008 71,788 164,543 -77.66%
-
NP to SH 17,548 56,784 102,408 89,244 54,134 70,672 162,281 -77.33%
-
Tax Rate 42.69% 25.79% 30.65% 28.36% 33.01% 30.33% 25.86% -
Total Cost 325,048 302,996 351,902 347,632 335,720 318,896 350,976 -4.99%
-
Net Worth 1,204,566 1,276,405 1,258,190 1,196,187 1,154,505 1,173,136 1,189,626 0.83%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,204,566 1,276,405 1,258,190 1,196,187 1,154,505 1,173,136 1,189,626 0.83%
NOSH 1,487,118 246,886 245,740 243,127 241,024 236,519 236,506 241.05%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.08% 15.91% 22.70% 20.41% 13.64% 18.37% 31.92% -
ROE 1.46% 4.45% 8.14% 7.46% 4.69% 6.02% 13.64% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 23.03 145.95 185.26 179.64 161.28 165.18 217.97 -77.68%
EPS 1.18 23.00 41.67 36.71 22.46 29.88 69.72 -93.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 5.17 5.12 4.92 4.79 4.96 5.03 -70.43%
Adjusted Per Share Value based on latest NOSH - 245,776
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 19.99 21.04 26.58 25.50 22.69 22.81 30.10 -23.89%
EPS 1.02 3.32 5.98 5.21 3.16 4.13 9.47 -77.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7032 0.7452 0.7346 0.6984 0.674 0.6849 0.6945 0.83%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.80 3.97 3.36 3.41 4.18 4.70 3.76 -
P/RPS 3.47 2.72 1.81 1.90 2.59 2.85 1.72 59.72%
P/EPS 67.80 17.26 8.06 9.29 18.61 15.73 5.48 435.75%
EY 1.47 5.79 12.40 10.76 5.37 6.36 18.25 -81.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.77 0.66 0.69 0.87 0.95 0.75 20.35%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 21/05/13 26/02/13 29/11/12 09/08/12 15/05/12 27/02/12 -
Price 0.835 5.15 3.36 3.25 4.29 4.59 4.67 -
P/RPS 3.63 3.53 1.81 1.81 2.66 2.78 2.14 42.27%
P/EPS 70.76 22.39 8.06 8.85 19.10 15.36 6.81 376.84%
EY 1.41 4.47 12.40 11.29 5.24 6.51 14.69 -79.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.00 0.66 0.66 0.90 0.93 0.93 7.05%

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