[TDM] QoQ Cumulative 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- 143.06%
YoY- -68.14%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 188,168 87,412 370,718 272,428 171,226 90,084 455,258 -44.60%
PBT 39,178 19,162 67,125 34,737 15,184 19,318 149,025 -59.06%
Tax -10,658 -5,519 -20,505 -13,523 -6,482 -4,983 -45,669 -62.19%
NP 28,520 13,643 46,620 21,214 8,702 14,335 103,356 -57.71%
-
NP to SH 29,208 13,870 47,093 21,326 8,774 14,196 102,408 -56.77%
-
Tax Rate 27.20% 28.80% 30.55% 38.93% 42.69% 25.79% 30.65% -
Total Cost 159,648 73,769 324,098 251,214 162,524 75,749 351,902 -41.04%
-
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 2.29% 1.11% 3.74% 1.80% 0.73% 1.11% 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 12.69 5.92 25.04 18.40 11.51 36.49 185.26 -83.34%
EPS 1.97 0.94 3.18 1.44 0.59 5.75 41.67 -86.99%
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 10.99 5.10 21.64 15.90 10.00 5.26 26.58 -44.58%
EPS 1.71 0.81 2.75 1.25 0.51 0.83 5.98 -56.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7444 0.7322 0.7346 0.6917 0.7032 0.7452 0.7346 0.88%
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 8.19 15.53 3.79 4.51 6.95 10.88 1.81 174.32%
P/EPS 52.79 97.87 29.86 57.64 135.59 69.04 8.06 251.26%
EY 1.89 1.02 3.35 1.73 0.74 1.45 12.40 -71.56%
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 7.52 16.29 3.91 5.49 7.25 14.11 1.81 159.11%
P/EPS 48.48 102.66 30.80 70.14 141.53 89.57 8.06 231.82%
EY 2.06 0.97 3.25 1.43 0.71 1.12 12.40 -69.87%
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