[TDM] YoY Annualized 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- 14.75%
YoY- -36.89%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 380,830 386,117 370,718 455,258 515,519 394,405 335,593 2.12%
PBT 69,350 68,360 67,125 149,025 221,949 130,233 77,487 -1.83%
Tax 76 -13,984 -20,505 -45,669 -57,406 -37,178 -21,540 -
NP 69,426 54,376 46,620 103,356 164,543 93,055 55,947 3.66%
-
NP to SH 70,929 56,640 47,093 102,408 162,281 91,739 54,781 4.39%
-
Tax Rate -0.11% 20.46% 30.55% 30.65% 25.86% 28.55% 27.80% -
Total Cost 311,404 331,741 324,098 351,902 350,976 301,350 279,646 1.80%
-
Net Worth 1,422,888 1,332,845 1,258,250 1,258,190 1,189,626 714,090 630,355 14.52%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,422,888 1,332,845 1,258,250 1,258,190 1,189,626 714,090 630,355 14.52%
NOSH 1,482,175 1,480,939 1,480,294 245,740 236,506 221,767 218,873 37.52%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 18.23% 14.08% 12.58% 22.70% 31.92% 23.59% 16.67% -
ROE 4.98% 4.25% 3.74% 8.14% 13.64% 12.85% 8.69% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 25.69 26.07 25.04 185.26 217.97 177.85 153.33 -25.74%
EPS 4.79 3.82 3.18 41.67 69.72 40.66 25.03 -24.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.90 0.85 5.12 5.03 3.22 2.88 -16.72%
Adjusted Per Share Value based on latest NOSH - 245,794
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 22.10 22.41 21.52 26.42 29.92 22.89 19.48 2.12%
EPS 4.12 3.29 2.73 5.94 9.42 5.32 3.18 4.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8259 0.7736 0.7303 0.7303 0.6905 0.4145 0.3659 14.52%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.695 0.83 0.95 3.36 3.76 3.18 1.59 -
P/RPS 2.70 3.18 3.79 1.81 1.72 1.79 1.04 17.22%
P/EPS 14.52 21.70 29.86 8.06 5.48 7.69 6.35 14.77%
EY 6.89 4.61 3.35 12.40 18.25 13.01 15.74 -12.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.92 1.12 0.66 0.75 0.99 0.55 4.58%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 26/02/15 20/02/14 26/02/13 27/02/12 21/02/11 25/02/10 -
Price 0.675 0.85 0.98 3.36 4.67 3.05 1.67 -
P/RPS 2.63 3.26 3.91 1.81 2.14 1.71 1.09 15.80%
P/EPS 14.11 22.22 30.80 8.06 6.81 7.37 6.67 13.29%
EY 7.09 4.50 3.25 12.40 14.69 13.56 14.99 -11.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.94 1.15 0.66 0.93 0.95 0.58 3.18%

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