[TDM] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[TDM] TDM BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 62.04%
YoY- -68.14%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 376,336 349,648 370,718 363,237 342,452 360,336 455,258 -11.95%
PBT 78,356 76,648 67,125 46,316 30,368 77,272 149,025 -34.93%
Tax -21,316 -22,076 -20,505 -18,030 -12,964 -19,932 -45,669 -39.91%
NP 57,040 54,572 46,620 28,285 17,404 57,340 103,356 -32.79%
-
NP to SH 58,416 55,480 47,093 28,434 17,548 56,784 102,408 -31.29%
-
Tax Rate 27.20% 28.80% 30.55% 38.93% 42.69% 25.79% 30.65% -
Total Cost 319,296 295,076 324,098 334,952 325,048 302,996 351,902 -6.29%
-
Net Worth 1,275,070 1,254,202 1,258,250 1,184,777 1,204,566 1,276,405 1,258,190 0.89%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,275,070 1,254,202 1,258,250 1,184,777 1,204,566 1,276,405 1,258,190 0.89%
NOSH 1,482,639 1,475,531 1,480,294 1,480,972 1,487,118 246,886 245,740 232.50%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 15.16% 15.61% 12.58% 7.79% 5.08% 15.91% 22.70% -
ROE 4.58% 4.42% 3.74% 2.40% 1.46% 4.45% 8.14% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 25.38 23.70 25.04 24.53 23.03 145.95 185.26 -73.52%
EPS 3.94 3.76 3.18 1.92 1.18 23.00 41.67 -79.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.85 0.85 0.80 0.81 5.17 5.12 -69.65%
Adjusted Per Share Value based on latest NOSH - 1,476,352
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 21.84 20.29 21.52 21.08 19.88 20.91 26.42 -11.95%
EPS 3.39 3.22 2.73 1.65 1.02 3.30 5.94 -31.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7401 0.728 0.7303 0.6877 0.6992 0.7409 0.7303 0.89%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.04 0.92 0.95 0.83 0.80 3.97 3.36 -
P/RPS 4.10 3.88 3.79 3.38 3.47 2.72 1.81 72.73%
P/EPS 26.40 24.47 29.86 43.23 67.80 17.26 8.06 121.03%
EY 3.79 4.09 3.35 2.31 1.47 5.79 12.40 -54.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.08 1.12 1.04 0.99 0.77 0.66 49.96%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 29/05/14 20/02/14 28/11/13 29/08/13 21/05/13 26/02/13 -
Price 0.955 0.965 0.98 1.01 0.835 5.15 3.36 -
P/RPS 3.76 4.07 3.91 4.12 3.63 3.53 1.81 63.02%
P/EPS 24.24 25.66 30.80 52.60 70.76 22.39 8.06 108.77%
EY 4.13 3.90 3.25 1.90 1.41 4.47 12.40 -52.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.14 1.15 1.26 1.03 1.00 0.66 41.55%

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