[TDM] QoQ Cumulative 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- -86.14%
YoY- -19.65%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 370,718 272,428 171,226 90,084 455,258 327,571 194,364 53.61%
PBT 67,125 34,737 15,184 19,318 149,025 93,311 39,566 42.10%
Tax -20,505 -13,523 -6,482 -4,983 -45,669 -26,464 -13,062 34.96%
NP 46,620 21,214 8,702 14,335 103,356 66,847 26,504 45.56%
-
NP to SH 47,093 21,326 8,774 14,196 102,408 66,933 27,067 44.51%
-
Tax Rate 30.55% 38.93% 42.69% 25.79% 30.65% 28.36% 33.01% -
Total Cost 324,098 251,214 162,524 75,749 351,902 260,724 167,860 54.86%
-
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% 1.80% 0.73% 1.11% 8.14% 5.60% 2.34% -
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 18.40 11.51 36.49 185.26 134.73 80.64 -54.04%
EPS 3.18 1.44 0.59 5.75 41.67 27.53 11.23 -56.77%
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 15.90 10.00 5.26 26.58 19.12 11.35 53.57%
EPS 2.75 1.25 0.51 0.83 5.98 3.91 1.58 44.54%
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 4.51 6.95 10.88 1.81 2.53 5.18 -18.75%
P/EPS 29.86 57.64 135.59 69.04 8.06 12.39 37.22 -13.62%
EY 3.35 1.73 0.74 1.45 12.40 8.07 2.69 15.70%
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 5.49 7.25 14.11 1.81 2.41 5.32 -18.51%
P/EPS 30.80 70.14 141.53 89.57 8.06 11.81 38.20 -13.33%
EY 3.25 1.43 0.71 1.12 12.40 8.47 2.62 15.40%
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