[TDM] YoY TTM 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- -3.37%
YoY- -34.08%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 402,840 374,217 368,047 448,233 514,335 416,917 357,673 1.99%
PBT 71,181 40,661 66,968 143,145 209,762 140,576 97,819 -5.15%
Tax -134 -7,604 -21,042 -42,839 -56,869 -37,821 -26,323 -58.49%
NP 71,047 33,057 45,926 100,306 152,893 102,755 71,496 -0.10%
-
NP to SH 73,599 35,824 46,765 99,498 150,934 100,657 70,127 0.80%
-
Tax Rate 0.19% 18.70% 31.42% 29.93% 27.11% 26.90% 26.91% -
Total Cost 331,793 341,160 322,121 347,927 361,442 314,162 286,177 2.49%
-
Net Worth 1,443,999 1,328,199 1,254,202 1,234,434 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 % - - - - - 6.80% - -
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 1,234,434 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 17.64% 8.83% 12.48% 22.38% 29.73% 24.65% 19.99% -
ROE 5.10% 2.70% 3.73% 8.06% 12.87% 14.70% 10.79% -
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 26.50 25.36 24.94 181.55 217.46 182.61 163.37 -26.13%
EPS 4.84 2.43 3.17 40.30 63.81 44.09 32.03 -26.99%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.95 0.90 0.85 5.00 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 23.52 21.85 21.49 26.17 30.03 24.34 20.88 2.00%
EPS 4.30 2.09 2.73 5.81 8.81 5.88 4.09 0.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.40 0.00 -
NAPS 0.843 0.7754 0.7322 0.7207 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 2.96 3.10 3.69 2.19 2.16 1.57 1.14 17.21%
P/EPS 16.21 32.34 29.03 9.85 7.37 6.51 5.81 18.63%
EY 6.17 3.09 3.44 10.15 13.58 15.36 17.22 -15.70%
DY 0.00 0.00 0.00 0.00 0.00 1.05 0.00 -
P/NAPS 0.83 0.87 1.08 0.79 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 2.58 2.66 3.87 2.84 2.11 1.72 1.18 13.91%
P/EPS 14.15 27.81 30.45 12.78 7.19 7.14 5.99 15.38%
EY 7.07 3.60 3.28 7.83 13.90 14.00 16.68 -13.31%
DY 0.00 0.00 0.00 0.00 0.00 0.95 0.00 -
P/NAPS 0.72 0.75 1.14 1.03 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