[TDM] YoY Cumulative 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- -86.14%
YoY- -19.65%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 97,522 75,511 87,412 90,084 97,671 98,240 89,798 1.38%
PBT -5,319 -8,536 19,162 19,318 25,761 37,951 26,822 -
Tax 9,987 861 -5,519 -4,983 -7,814 -8,350 -6,920 -
NP 4,668 -7,675 13,643 14,335 17,947 29,601 19,902 -21.45%
-
NP to SH -2,888 -6,944 13,870 14,196 17,668 29,041 19,463 -
-
Tax Rate - - 28.80% 25.79% 30.33% 22.00% 25.80% -
Total Cost 92,854 83,186 73,769 75,749 79,724 68,639 69,896 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 - - - - - 6,849 - -
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 -0.20% -0.52% 1.11% 1.11% 1.51% 4.24% 2.99% -
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 6.42 5.12 5.92 36.49 41.30 43.03 41.02 -26.56%
EPS -0.19 -0.47 0.94 5.75 7.47 13.11 8.89 -
DPS 0.00 0.00 0.00 0.00 0.00 3.00 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 5.69 4.41 5.10 5.26 5.70 5.74 5.24 1.38%
EPS -0.17 -0.41 0.81 0.83 1.03 1.70 1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.40 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 12.24 15.34 15.53 10.88 11.38 6.67 4.53 17.99%
P/EPS -413.16 -166.83 97.87 69.04 62.92 22.56 20.92 -
EY -0.24 -0.60 1.02 1.45 1.59 4.43 4.78 -
DY 0.00 0.00 0.00 0.00 0.00 1.05 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 10.68 13.19 16.29 14.11 11.12 7.32 4.68 14.72%
P/EPS -360.53 -143.45 102.66 89.57 61.45 24.76 21.60 -
EY -0.28 -0.70 0.97 1.12 1.63 4.04 4.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.95 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