[TDM] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[TDM] TDM BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -38.19%
YoY- -67.58%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 200,576 169,698 188,168 171,226 194,364 216,306 174,854 2.31%
PBT 17,505 796 39,178 15,184 39,566 81,101 43,682 -14.12%
Tax 20 2,828 -10,658 -6,482 -13,062 -19,154 -10,889 -
NP 17,525 3,624 28,520 8,702 26,504 61,947 32,793 -9.90%
-
NP to SH 19,741 4,813 29,208 8,774 27,067 61,037 32,133 -7.79%
-
Tax Rate -0.11% -355.28% 27.20% 42.69% 33.01% 23.62% 24.93% -
Total Cost 183,051 166,074 159,648 162,524 167,860 154,359 142,061 4.31%
-
Net Worth 1,439,757 0 1,275,070 1,204,566 1,154,505 690,203 635,212 14.59%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,439,757 0 1,275,070 1,204,566 1,154,505 690,203 635,212 14.59%
NOSH 1,484,285 1,478,378 1,482,639 1,487,118 241,024 230,067 219,038 37.52%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.74% 2.14% 15.16% 5.08% 13.64% 28.64% 18.75% -
ROE 1.37% 0.00% 2.29% 0.73% 2.34% 8.84% 5.06% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 13.51 11.48 12.69 11.51 80.64 94.02 79.83 -25.60%
EPS 1.33 0.32 1.97 0.59 11.23 27.57 14.67 -32.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.00 0.86 0.81 4.79 3.00 2.90 -16.67%
Adjusted Per Share Value based on latest NOSH - 1,465,135
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 11.71 9.91 10.99 10.00 11.35 12.63 10.21 2.30%
EPS 1.15 0.28 1.71 0.51 1.58 3.56 1.88 -7.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8406 0.00 0.7444 0.7032 0.674 0.403 0.3708 14.60%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.69 0.685 1.04 0.80 4.18 2.99 1.80 -
P/RPS 5.11 5.97 8.19 6.95 5.18 3.18 2.25 14.63%
P/EPS 51.88 210.41 52.79 135.59 37.22 11.27 12.27 27.13%
EY 1.93 0.48 1.89 0.74 2.69 8.87 8.15 -21.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.00 1.21 0.99 0.87 1.00 0.62 2.28%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 26/08/15 27/08/14 29/08/13 09/08/12 09/08/11 10/08/10 -
Price 0.665 0.53 0.955 0.835 4.29 2.84 2.40 -
P/RPS 4.92 4.62 7.52 7.25 5.32 3.02 3.01 8.52%
P/EPS 50.00 162.80 48.48 141.53 38.20 10.70 16.36 20.44%
EY 2.00 0.61 2.06 0.71 2.62 9.34 6.11 -16.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.00 1.11 1.03 0.90 0.95 0.83 -3.02%

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