[TDM] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[TDM] TDM BHD
Announcement Date
15-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -89.11%
YoY- -39.16%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 455,258 327,571 194,364 97,671 515,519 367,812 216,306 63.86%
PBT 149,025 93,311 39,566 25,761 221,949 152,130 81,101 49.74%
Tax -45,669 -26,464 -13,062 -7,814 -57,406 -37,979 -19,154 78.00%
NP 103,356 66,847 26,504 17,947 164,543 114,151 61,947 40.45%
-
NP to SH 102,408 66,933 27,067 17,668 162,281 112,512 61,037 40.97%
-
Tax Rate 30.65% 28.36% 33.01% 30.33% 25.86% 24.96% 23.62% -
Total Cost 351,902 260,724 167,860 79,724 350,976 253,661 154,359 72.78%
-
Net Worth 1,258,190 1,196,187 1,154,505 1,173,136 1,189,626 814,790 690,203 48.95%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,258,190 1,196,187 1,154,505 1,173,136 1,189,626 814,790 690,203 48.95%
NOSH 245,740 243,127 241,024 236,519 236,506 232,797 230,067 4.47%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 22.70% 20.41% 13.64% 18.37% 31.92% 31.04% 28.64% -
ROE 8.14% 5.60% 2.34% 1.51% 13.64% 13.81% 8.84% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 185.26 134.73 80.64 41.30 217.97 158.00 94.02 56.84%
EPS 41.67 27.53 11.23 7.47 69.72 48.34 27.57 31.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.12 4.92 4.79 4.96 5.03 3.50 3.00 42.58%
Adjusted Per Share Value based on latest NOSH - 236,519
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 26.42 19.01 11.28 5.67 29.92 21.35 12.55 63.88%
EPS 5.94 3.88 1.57 1.03 9.42 6.53 3.54 40.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7303 0.6943 0.6701 0.6809 0.6905 0.4729 0.4006 48.96%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 3.36 3.41 4.18 4.70 3.76 2.68 2.99 -
P/RPS 1.81 2.53 5.18 11.38 1.72 1.70 3.18 -31.20%
P/EPS 8.06 12.39 37.22 62.92 5.48 5.55 11.27 -19.94%
EY 12.40 8.07 2.69 1.59 18.25 18.03 8.87 24.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.69 0.87 0.95 0.75 0.77 1.00 -24.09%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 29/11/12 09/08/12 15/05/12 27/02/12 24/11/11 09/08/11 -
Price 3.36 3.25 4.29 4.59 4.67 3.29 2.84 -
P/RPS 1.81 2.41 5.32 11.12 2.14 2.08 3.02 -28.80%
P/EPS 8.06 11.81 38.20 61.45 6.81 6.81 10.70 -17.14%
EY 12.40 8.47 2.62 1.63 14.69 14.69 9.34 20.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.66 0.90 0.93 0.93 0.94 0.95 -21.47%

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