[TDM] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[TDM] TDM BHD
Announcement Date
15-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -64.42%
YoY- -39.16%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 128,249 133,207 96,693 97,671 147,707 151,506 117,451 6.01%
PBT 56,276 53,745 13,806 25,761 69,819 71,032 43,150 19.27%
Tax -19,205 -13,403 -5,248 -7,814 -19,426 -18,826 -10,803 46.49%
NP 37,071 40,342 8,558 17,947 50,393 52,206 32,347 9.46%
-
NP to SH 36,037 39,865 9,400 17,668 49,664 51,477 32,125 7.92%
-
Tax Rate 34.13% 24.94% 38.01% 30.33% 27.82% 26.50% 25.04% -
Total Cost 91,178 92,865 88,135 79,724 97,314 99,300 85,104 4.68%
-
Net Worth 1,228,973 1,209,222 1,160,463 1,173,136 948,999 823,395 692,554 46.32%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,228,973 1,209,222 1,160,463 1,173,136 948,999 823,395 692,554 46.32%
NOSH 245,794 245,776 242,268 236,519 237,249 235,255 230,851 4.25%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 28.91% 30.29% 8.85% 18.37% 34.12% 34.46% 27.54% -
ROE 2.93% 3.30% 0.81% 1.51% 5.23% 6.25% 4.64% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 52.18 54.20 39.91 41.30 62.26 64.40 50.88 1.68%
EPS 14.66 16.22 3.88 7.47 21.10 21.87 14.65 0.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.00 4.92 4.79 4.96 4.00 3.50 3.00 40.35%
Adjusted Per Share Value based on latest NOSH - 236,519
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.49 7.78 5.65 5.70 8.62 8.85 6.86 6.00%
EPS 2.10 2.33 0.55 1.03 2.90 3.01 1.88 7.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7175 0.706 0.6775 0.6849 0.554 0.4807 0.4043 46.32%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 3.36 3.41 4.18 4.70 3.76 2.68 2.99 -
P/RPS 6.44 6.29 10.47 11.38 6.04 4.16 5.88 6.22%
P/EPS 22.92 21.02 107.73 62.92 17.96 12.25 21.49 4.36%
EY 4.36 4.76 0.93 1.59 5.57 8.16 4.65 -4.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.69 0.87 0.95 0.94 0.77 1.00 -23.33%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 29/11/12 09/08/12 15/05/12 27/02/12 24/11/11 09/08/11 -
Price 3.36 3.25 4.29 4.59 4.67 3.29 2.84 -
P/RPS 6.44 6.00 10.75 11.12 7.50 5.11 5.58 9.97%
P/EPS 22.92 20.04 110.57 61.45 22.31 15.04 20.41 8.00%
EY 4.36 4.99 0.90 1.63 4.48 6.65 4.90 -7.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.66 0.90 0.93 1.17 0.94 0.95 -20.68%

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