[TDM] YoY TTM 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- -14.9%
YoY- -33.95%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 411,707 367,648 387,660 432,683 493,577 449,312 367,648 1.90%
PBT 84,672 29,979 91,116 125,206 180,418 166,865 102,036 -3.05%
Tax -2,732 -497 -24,683 -39,090 -51,314 -44,655 -27,027 -31.72%
NP 81,940 29,482 66,433 86,116 129,104 122,210 75,009 1.48%
-
NP to SH 84,470 32,246 67,522 84,677 128,209 120,112 73,657 2.30%
-
Tax Rate 3.23% 1.66% 27.09% 31.22% 28.44% 26.76% 26.49% -
Total Cost 329,767 338,166 321,227 346,567 364,473 327,102 292,639 2.00%
-
Net Worth 1,434,649 0 1,268,169 1,186,759 1,160,463 692,554 636,793 14.48%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - 6,849 - -
Div Payout % - - - - - 5.70% - -
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 1,434,649 0 1,268,169 1,186,759 1,160,463 692,554 636,793 14.48%
NOSH 1,479,019 1,477,073 1,474,615 1,465,135 242,268 230,851 219,584 37.38%
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 19.90% 8.02% 17.14% 19.90% 26.16% 27.20% 20.40% -
ROE 5.89% 0.00% 5.32% 7.14% 11.05% 17.34% 11.57% -
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 27.84 24.89 26.29 29.53 203.73 194.63 167.43 -25.82%
EPS 5.71 2.18 4.58 5.78 52.92 52.03 33.54 -25.53%
DPS 0.00 0.00 0.00 0.00 0.00 2.97 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 24.04 21.46 22.63 25.26 28.82 26.23 21.46 1.90%
EPS 4.93 1.88 3.94 4.94 7.49 7.01 4.30 2.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.40 0.00 -
NAPS 0.8376 0.00 0.7404 0.6929 0.6775 0.4043 0.3718 14.48%
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 2.48 2.75 3.96 2.71 2.05 1.54 1.08 14.84%
P/EPS 12.08 31.38 22.71 13.84 7.90 5.75 5.37 14.45%
EY 8.28 3.19 4.40 7.22 12.66 17.40 18.64 -12.63%
DY 0.00 0.00 0.00 0.00 0.00 0.99 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 2.39 2.13 3.63 2.83 2.11 1.46 1.43 8.92%
P/EPS 11.64 24.28 20.86 14.45 8.11 5.46 7.15 8.45%
EY 8.59 4.12 4.79 6.92 12.34 18.32 13.98 -7.78%
DY 0.00 0.00 0.00 0.00 0.00 1.04 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