[TDM] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[TDM] TDM BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 17.81%
YoY- -2.3%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 386,117 381,962 376,336 349,648 370,718 363,237 342,452 8.30%
PBT 68,360 69,664 78,356 76,648 67,125 46,316 30,368 71.50%
Tax -13,984 -22,766 -21,316 -22,076 -20,505 -18,030 -12,964 5.16%
NP 54,376 46,897 57,040 54,572 46,620 28,285 17,404 113.27%
-
NP to SH 56,640 49,077 58,416 55,480 47,093 28,434 17,548 117.93%
-
Tax Rate 20.46% 32.68% 27.20% 28.80% 30.55% 38.93% 42.69% -
Total Cost 331,741 335,065 319,296 295,076 324,098 334,952 325,048 1.36%
-
Net Worth 1,332,845 1,276,406 1,275,070 1,254,202 1,258,250 1,184,777 1,204,566 6.95%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,332,845 1,276,406 1,275,070 1,254,202 1,258,250 1,184,777 1,204,566 6.95%
NOSH 1,480,939 1,484,193 1,482,639 1,475,531 1,480,294 1,480,972 1,487,118 -0.27%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 14.08% 12.28% 15.16% 15.61% 12.58% 7.79% 5.08% -
ROE 4.25% 3.84% 4.58% 4.42% 3.74% 2.40% 1.46% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 26.07 25.74 25.38 23.70 25.04 24.53 23.03 8.59%
EPS 3.82 3.31 3.94 3.76 3.18 1.92 1.18 118.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.86 0.86 0.85 0.85 0.80 0.81 7.25%
Adjusted Per Share Value based on latest NOSH - 1,475,531
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 22.41 22.17 21.84 20.29 21.52 21.08 19.88 8.29%
EPS 3.29 2.85 3.39 3.22 2.73 1.65 1.02 117.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7736 0.7409 0.7401 0.728 0.7303 0.6877 0.6992 6.95%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.83 0.935 1.04 0.92 0.95 0.83 0.80 -
P/RPS 3.18 3.63 4.10 3.88 3.79 3.38 3.47 -5.63%
P/EPS 21.70 28.28 26.40 24.47 29.86 43.23 67.80 -53.11%
EY 4.61 3.54 3.79 4.09 3.35 2.31 1.47 113.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.09 1.21 1.08 1.12 1.04 0.99 -4.75%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 24/11/14 27/08/14 29/05/14 20/02/14 28/11/13 29/08/13 -
Price 0.85 0.90 0.955 0.965 0.98 1.01 0.835 -
P/RPS 3.26 3.50 3.76 4.07 3.91 4.12 3.63 -6.89%
P/EPS 22.22 27.22 24.24 25.66 30.80 52.60 70.76 -53.70%
EY 4.50 3.67 4.13 3.90 3.25 1.90 1.41 116.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.05 1.11 1.14 1.15 1.26 1.03 -5.89%

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