[TDM] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[TDM] TDM BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 53.0%
YoY- -36.89%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 272,428 171,226 90,084 455,258 327,571 194,364 97,671 98.02%
PBT 34,737 15,184 19,318 149,025 93,311 39,566 25,761 22.03%
Tax -13,523 -6,482 -4,983 -45,669 -26,464 -13,062 -7,814 44.09%
NP 21,214 8,702 14,335 103,356 66,847 26,504 17,947 11.78%
-
NP to SH 21,326 8,774 14,196 102,408 66,933 27,067 17,668 13.35%
-
Tax Rate 38.93% 42.69% 25.79% 30.65% 28.36% 33.01% 30.33% -
Total Cost 251,214 162,524 75,749 351,902 260,724 167,860 79,724 114.78%
-
Net Worth 1,184,777 1,204,566 1,276,405 1,258,190 1,196,187 1,154,505 1,173,136 0.65%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,184,777 1,204,566 1,276,405 1,258,190 1,196,187 1,154,505 1,173,136 0.65%
NOSH 1,480,972 1,487,118 246,886 245,740 243,127 241,024 236,519 239.34%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.79% 5.08% 15.91% 22.70% 20.41% 13.64% 18.37% -
ROE 1.80% 0.73% 1.11% 8.14% 5.60% 2.34% 1.51% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 18.40 11.51 36.49 185.26 134.73 80.64 41.30 -41.63%
EPS 1.44 0.59 5.75 41.67 27.53 11.23 7.47 -66.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.81 5.17 5.12 4.92 4.79 4.96 -70.33%
Adjusted Per Share Value based on latest NOSH - 245,794
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.90 10.00 5.26 26.58 19.12 11.35 5.70 98.03%
EPS 1.25 0.51 0.83 5.98 3.91 1.58 1.03 13.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6917 0.7032 0.7452 0.7346 0.6984 0.674 0.6849 0.66%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.83 0.80 3.97 3.36 3.41 4.18 4.70 -
P/RPS 4.51 6.95 10.88 1.81 2.53 5.18 11.38 -46.01%
P/EPS 57.64 135.59 69.04 8.06 12.39 37.22 62.92 -5.67%
EY 1.73 0.74 1.45 12.40 8.07 2.69 1.59 5.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.99 0.77 0.66 0.69 0.87 0.95 6.21%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 21/05/13 26/02/13 29/11/12 09/08/12 15/05/12 -
Price 1.01 0.835 5.15 3.36 3.25 4.29 4.59 -
P/RPS 5.49 7.25 14.11 1.81 2.41 5.32 11.12 -37.50%
P/EPS 70.14 141.53 89.57 8.06 11.81 38.20 61.45 9.20%
EY 1.43 0.71 1.12 12.40 8.47 2.62 1.63 -8.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.03 1.00 0.66 0.66 0.90 0.93 22.41%

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