[TDM] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[TDM] TDM BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -44.55%
YoY- -19.65%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 370,718 363,237 342,452 360,336 455,258 436,761 388,728 -3.10%
PBT 67,125 46,316 30,368 77,272 149,025 124,414 79,132 -10.36%
Tax -20,505 -18,030 -12,964 -19,932 -45,669 -35,285 -26,124 -14.87%
NP 46,620 28,285 17,404 57,340 103,356 89,129 53,008 -8.18%
-
NP to SH 47,093 28,434 17,548 56,784 102,408 89,244 54,134 -8.84%
-
Tax Rate 30.55% 38.93% 42.69% 25.79% 30.65% 28.36% 33.01% -
Total Cost 324,098 334,952 325,048 302,996 351,902 347,632 335,720 -2.31%
-
Net Worth 1,258,250 1,184,777 1,204,566 1,276,405 1,258,190 1,196,187 1,154,505 5.88%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,258,250 1,184,777 1,204,566 1,276,405 1,258,190 1,196,187 1,154,505 5.88%
NOSH 1,480,294 1,480,972 1,487,118 246,886 245,740 243,127 241,024 234.26%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.58% 7.79% 5.08% 15.91% 22.70% 20.41% 13.64% -
ROE 3.74% 2.40% 1.46% 4.45% 8.14% 7.46% 4.69% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 25.04 24.53 23.03 145.95 185.26 179.64 161.28 -71.01%
EPS 3.18 1.92 1.18 23.00 41.67 36.71 22.46 -72.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.80 0.81 5.17 5.12 4.92 4.79 -68.32%
Adjusted Per Share Value based on latest NOSH - 246,886
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 21.64 21.21 19.99 21.04 26.58 25.50 22.69 -3.10%
EPS 2.75 1.66 1.02 3.32 5.98 5.21 3.16 -8.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7346 0.6917 0.7032 0.7452 0.7346 0.6984 0.674 5.89%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.95 0.83 0.80 3.97 3.36 3.41 4.18 -
P/RPS 3.79 3.38 3.47 2.72 1.81 1.90 2.59 28.80%
P/EPS 29.86 43.23 67.80 17.26 8.06 9.29 18.61 36.93%
EY 3.35 2.31 1.47 5.79 12.40 10.76 5.37 -26.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.04 0.99 0.77 0.66 0.69 0.87 18.28%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 28/11/13 29/08/13 21/05/13 26/02/13 29/11/12 09/08/12 -
Price 0.98 1.01 0.835 5.15 3.36 3.25 4.29 -
P/RPS 3.91 4.12 3.63 3.53 1.81 1.81 2.66 29.18%
P/EPS 30.80 52.60 70.76 22.39 8.06 8.85 19.10 37.39%
EY 3.25 1.90 1.41 4.47 12.40 11.29 5.24 -27.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.26 1.03 1.00 0.66 0.66 0.90 17.69%

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