[TDM] YoY Annualized 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- -44.55%
YoY- -19.65%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 390,088 302,044 349,648 360,336 390,684 392,960 359,192 1.38%
PBT -21,276 -34,144 76,648 77,272 103,044 151,804 107,288 -
Tax 39,948 3,444 -22,076 -19,932 -31,256 -33,400 -27,680 -
NP 18,672 -30,700 54,572 57,340 71,788 118,404 79,608 -21.45%
-
NP to SH -11,552 -27,776 55,480 56,784 70,672 116,164 77,852 -
-
Tax Rate - - 28.80% 25.79% 30.33% 22.00% 25.80% -
Total Cost 371,416 332,744 295,076 302,996 318,896 274,556 279,584 4.84%
-
Net Worth 1,443,999 1,328,199 1,254,202 1,276,405 1,173,136 684,929 650,226 14.20%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - 27,397 - -
Div Payout % - - - - - 23.58% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,443,999 1,328,199 1,254,202 1,276,405 1,173,136 684,929 650,226 14.20%
NOSH 1,520,000 1,475,777 1,475,531 246,886 236,519 228,309 218,931 38.07%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.79% -10.16% 15.61% 15.91% 18.37% 30.13% 22.16% -
ROE -0.80% -2.09% 4.42% 4.45% 6.02% 16.96% 11.97% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 25.66 20.47 23.70 145.95 165.18 172.12 164.07 -26.57%
EPS -0.76 -1.88 3.76 23.00 29.88 52.44 35.56 -
DPS 0.00 0.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 0.95 0.90 0.85 5.17 4.96 3.00 2.97 -17.28%
Adjusted Per Share Value based on latest NOSH - 246,886
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 22.77 17.63 20.41 21.04 22.81 22.94 20.97 1.38%
EPS -0.67 -1.62 3.24 3.32 4.13 6.78 4.55 -
DPS 0.00 0.00 0.00 0.00 0.00 1.60 0.00 -
NAPS 0.843 0.7754 0.7322 0.7452 0.6849 0.3999 0.3796 14.20%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.785 0.785 0.92 3.97 4.70 2.87 1.86 -
P/RPS 3.06 3.84 3.88 2.72 2.85 1.67 1.13 18.04%
P/EPS -103.29 -41.71 24.47 17.26 15.73 5.64 5.23 -
EY -0.97 -2.40 4.09 5.79 6.36 17.73 19.12 -
DY 0.00 0.00 0.00 0.00 0.00 4.18 0.00 -
P/NAPS 0.83 0.87 1.08 0.77 0.95 0.96 0.63 4.69%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 26/05/15 29/05/14 21/05/13 15/05/12 19/05/11 17/05/10 -
Price 0.685 0.675 0.965 5.15 4.59 3.15 1.92 -
P/RPS 2.67 3.30 4.07 3.53 2.78 1.83 1.17 14.72%
P/EPS -90.13 -35.86 25.66 22.39 15.36 6.19 5.40 -
EY -1.11 -2.79 3.90 4.47 6.51 16.15 18.52 -
DY 0.00 0.00 0.00 0.00 0.00 3.81 0.00 -
P/NAPS 0.72 0.75 1.14 1.00 0.93 1.05 0.65 1.71%

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