[TDM] YoY Annualized 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- 65.62%
YoY- -54.01%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 428,545 380,830 386,117 370,718 455,258 515,519 394,405 1.39%
PBT 35,096 69,350 68,360 67,125 149,025 221,949 130,233 -19.61%
Tax -18,028 76 -13,984 -20,505 -45,669 -57,406 -37,178 -11.35%
NP 17,068 69,426 54,376 46,620 103,356 164,543 93,055 -24.60%
-
NP to SH 20,128 70,929 56,640 47,093 102,408 162,281 91,739 -22.32%
-
Tax Rate 51.37% -0.11% 20.46% 30.55% 30.65% 25.86% 28.55% -
Total Cost 411,477 311,404 331,741 324,098 351,902 350,976 301,350 5.32%
-
Net Worth 1,324,806 1,422,888 1,332,845 1,258,250 1,258,190 1,189,626 714,090 10.83%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,324,806 1,422,888 1,332,845 1,258,250 1,258,190 1,189,626 714,090 10.83%
NOSH 1,505,462 1,482,175 1,480,939 1,480,294 245,740 236,506 221,767 37.56%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.98% 18.23% 14.08% 12.58% 22.70% 31.92% 23.59% -
ROE 1.52% 4.98% 4.25% 3.74% 8.14% 13.64% 12.85% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 28.47 25.69 26.07 25.04 185.26 217.97 177.85 -26.29%
EPS 1.34 4.79 3.82 3.18 41.67 69.72 40.66 -43.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.96 0.90 0.85 5.12 5.03 3.22 -19.42%
Adjusted Per Share Value based on latest NOSH - 1,481,791
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 25.02 22.23 22.54 21.64 26.58 30.10 23.03 1.38%
EPS 1.18 4.14 3.31 2.75 5.98 9.47 5.36 -22.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7734 0.8307 0.7781 0.7346 0.7346 0.6945 0.4169 10.83%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.68 0.695 0.83 0.95 3.36 3.76 3.18 -
P/RPS 2.39 2.70 3.18 3.79 1.81 1.72 1.79 4.93%
P/EPS 50.86 14.52 21.70 29.86 8.06 5.48 7.69 36.96%
EY 1.97 6.89 4.61 3.35 12.40 18.25 13.01 -26.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.72 0.92 1.12 0.66 0.75 0.99 -4.09%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 26/02/15 20/02/14 26/02/13 27/02/12 21/02/11 -
Price 0.735 0.675 0.85 0.98 3.36 4.67 3.05 -
P/RPS 2.58 2.63 3.26 3.91 1.81 2.14 1.71 7.08%
P/EPS 54.97 14.11 22.22 30.80 8.06 6.81 7.37 39.73%
EY 1.82 7.09 4.50 3.25 12.40 14.69 13.56 -28.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.70 0.94 1.15 0.66 0.93 0.95 -2.02%

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