[TDM] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[TDM] TDM BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -70.55%
YoY- -2.3%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 386,117 286,472 188,168 87,412 370,718 272,428 171,226 71.70%
PBT 68,360 52,248 39,178 19,162 67,125 34,737 15,184 171.90%
Tax -13,984 -17,075 -10,658 -5,519 -20,505 -13,523 -6,482 66.72%
NP 54,376 35,173 28,520 13,643 46,620 21,214 8,702 238.12%
-
NP to SH 56,640 36,808 29,208 13,870 47,093 21,326 8,774 245.52%
-
Tax Rate 20.46% 32.68% 27.20% 28.80% 30.55% 38.93% 42.69% -
Total Cost 331,741 251,299 159,648 73,769 324,098 251,214 162,524 60.70%
-
Net Worth 1,332,845 1,276,406 1,275,070 1,254,202 1,258,250 1,184,777 1,204,566 6.95%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,332,845 1,276,406 1,275,070 1,254,202 1,258,250 1,184,777 1,204,566 6.95%
NOSH 1,480,939 1,484,193 1,482,639 1,475,531 1,480,294 1,480,972 1,487,118 -0.27%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 14.08% 12.28% 15.16% 15.61% 12.58% 7.79% 5.08% -
ROE 4.25% 2.88% 2.29% 1.11% 3.74% 1.80% 0.73% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 26.07 19.30 12.69 5.92 25.04 18.40 11.51 72.21%
EPS 3.82 2.48 1.97 0.94 3.18 1.44 0.59 246.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.86 0.86 0.85 0.85 0.80 0.81 7.25%
Adjusted Per Share Value based on latest NOSH - 1,475,531
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 22.54 16.72 10.99 5.10 21.64 15.90 10.00 71.65%
EPS 3.31 2.15 1.71 0.81 2.75 1.25 0.51 246.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7781 0.7452 0.7444 0.7322 0.7346 0.6917 0.7032 6.96%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.83 0.935 1.04 0.92 0.95 0.83 0.80 -
P/RPS 3.18 4.84 8.19 15.53 3.79 4.51 6.95 -40.53%
P/EPS 21.70 37.70 52.79 97.87 29.86 57.64 135.59 -70.42%
EY 4.61 2.65 1.89 1.02 3.35 1.73 0.74 237.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.09 1.21 1.08 1.12 1.04 0.99 -4.75%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 24/11/14 27/08/14 29/05/14 20/02/14 28/11/13 29/08/13 -
Price 0.85 0.90 0.955 0.965 0.98 1.01 0.835 -
P/RPS 3.26 4.66 7.52 16.29 3.91 5.49 7.25 -41.22%
P/EPS 22.22 36.29 48.48 102.66 30.80 70.14 141.53 -70.79%
EY 4.50 2.76 2.06 0.97 3.25 1.43 0.71 241.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.05 1.11 1.14 1.15 1.26 1.03 -5.89%

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