[TDM] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[TDM] TDM BHD
Announcement Date
09-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 53.2%
YoY- -55.65%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 169,698 188,168 171,226 194,364 216,306 174,854 142,799 2.91%
PBT 796 39,178 15,184 39,566 81,101 43,682 19,134 -41.12%
Tax 2,828 -10,658 -6,482 -13,062 -19,154 -10,889 -5,401 -
NP 3,624 28,520 8,702 26,504 61,947 32,793 13,733 -19.90%
-
NP to SH 4,813 29,208 8,774 27,067 61,037 32,133 13,258 -15.53%
-
Tax Rate -355.28% 27.20% 42.69% 33.01% 23.62% 24.93% 28.23% -
Total Cost 166,074 159,648 162,524 167,860 154,359 142,061 129,066 4.28%
-
Net Worth 0 1,275,070 1,204,566 1,154,505 690,203 635,212 612,580 -
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 0 1,275,070 1,204,566 1,154,505 690,203 635,212 612,580 -
NOSH 1,478,378 1,482,639 1,487,118 241,024 230,067 219,038 218,778 37.47%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 2.14% 15.16% 5.08% 13.64% 28.64% 18.75% 9.62% -
ROE 0.00% 2.29% 0.73% 2.34% 8.84% 5.06% 2.16% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 11.48 12.69 11.51 80.64 94.02 79.83 65.27 -25.13%
EPS 0.32 1.97 0.59 11.23 27.57 14.67 6.06 -38.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.86 0.81 4.79 3.00 2.90 2.80 -
Adjusted Per Share Value based on latest NOSH - 242,268
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 9.91 10.99 10.00 11.35 12.63 10.21 8.34 2.91%
EPS 0.28 1.71 0.51 1.58 3.56 1.88 0.77 -15.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.7444 0.7032 0.674 0.403 0.3708 0.3576 -
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.685 1.04 0.80 4.18 2.99 1.80 1.53 -
P/RPS 5.97 8.19 6.95 5.18 3.18 2.25 2.34 16.88%
P/EPS 210.41 52.79 135.59 37.22 11.27 12.27 25.25 42.36%
EY 0.48 1.89 0.74 2.69 8.87 8.15 3.96 -29.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.21 0.99 0.87 1.00 0.62 0.55 -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 27/08/14 29/08/13 09/08/12 09/08/11 10/08/10 13/08/09 -
Price 0.53 0.955 0.835 4.29 2.84 2.40 1.68 -
P/RPS 4.62 7.52 7.25 5.32 3.02 3.01 2.57 10.26%
P/EPS 162.80 48.48 141.53 38.20 10.70 16.36 27.72 34.30%
EY 0.61 2.06 0.71 2.62 9.34 6.11 3.61 -25.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.11 1.03 0.90 0.95 0.83 0.60 -

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