[TDM] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[TDM] TDM BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 120.82%
YoY- -54.01%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 286,472 188,168 87,412 370,718 272,428 171,226 90,084 116.09%
PBT 52,248 39,178 19,162 67,125 34,737 15,184 19,318 94.00%
Tax -17,075 -10,658 -5,519 -20,505 -13,523 -6,482 -4,983 127.11%
NP 35,173 28,520 13,643 46,620 21,214 8,702 14,335 81.81%
-
NP to SH 36,808 29,208 13,870 47,093 21,326 8,774 14,196 88.62%
-
Tax Rate 32.68% 27.20% 28.80% 30.55% 38.93% 42.69% 25.79% -
Total Cost 251,299 159,648 73,769 324,098 251,214 162,524 75,749 122.27%
-
Net Worth 1,276,406 1,275,070 1,254,202 1,258,250 1,184,777 1,204,566 1,276,405 0.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,276,406 1,275,070 1,254,202 1,258,250 1,184,777 1,204,566 1,276,405 0.00%
NOSH 1,484,193 1,482,639 1,475,531 1,480,294 1,480,972 1,487,118 246,886 230.25%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.28% 15.16% 15.61% 12.58% 7.79% 5.08% 15.91% -
ROE 2.88% 2.29% 1.11% 3.74% 1.80% 0.73% 1.11% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 19.30 12.69 5.92 25.04 18.40 11.51 36.49 -34.57%
EPS 2.48 1.97 0.94 3.18 1.44 0.59 5.75 -42.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.86 0.85 0.85 0.80 0.81 5.17 -69.72%
Adjusted Per Share Value based on latest NOSH - 1,481,791
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 16.72 10.99 5.10 21.64 15.90 10.00 5.26 116.03%
EPS 2.15 1.71 0.81 2.75 1.25 0.51 0.83 88.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7452 0.7444 0.7322 0.7346 0.6917 0.7032 0.7452 0.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.935 1.04 0.92 0.95 0.83 0.80 3.97 -
P/RPS 4.84 8.19 15.53 3.79 4.51 6.95 10.88 -41.69%
P/EPS 37.70 52.79 97.87 29.86 57.64 135.59 69.04 -33.16%
EY 2.65 1.89 1.02 3.35 1.73 0.74 1.45 49.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.21 1.08 1.12 1.04 0.99 0.77 26.04%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 27/08/14 29/05/14 20/02/14 28/11/13 29/08/13 21/05/13 -
Price 0.90 0.955 0.965 0.98 1.01 0.835 5.15 -
P/RPS 4.66 7.52 16.29 3.91 5.49 7.25 14.11 -52.18%
P/EPS 36.29 48.48 102.66 30.80 70.14 141.53 89.57 -45.21%
EY 2.76 2.06 0.97 3.25 1.43 0.71 1.12 82.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.11 1.14 1.15 1.26 1.03 1.00 3.30%

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