[TDM] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[TDM] TDM BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 324.1%
YoY- -22.56%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 81,143 90,084 128,249 133,207 96,693 97,671 147,707 -32.94%
PBT -4,133 19,318 56,276 53,745 13,806 25,761 69,819 -
Tax -1,499 -4,983 -19,205 -13,403 -5,248 -7,814 -19,426 -81.90%
NP -5,632 14,335 37,071 40,342 8,558 17,947 50,393 -
-
NP to SH -5,421 14,196 36,037 39,865 9,400 17,668 49,664 -
-
Tax Rate - 25.79% 34.13% 24.94% 38.01% 30.33% 27.82% -
Total Cost 86,775 75,749 91,178 92,865 88,135 79,724 97,314 -7.36%
-
Net Worth 1,186,759 1,276,405 1,228,973 1,209,222 1,160,463 1,173,136 948,999 16.08%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,186,759 1,276,405 1,228,973 1,209,222 1,160,463 1,173,136 948,999 16.08%
NOSH 1,465,135 246,886 245,794 245,776 242,268 236,519 237,249 236.97%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -6.94% 15.91% 28.91% 30.29% 8.85% 18.37% 34.12% -
ROE -0.46% 1.11% 2.93% 3.30% 0.81% 1.51% 5.23% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.54 36.49 52.18 54.20 39.91 41.30 62.26 -80.09%
EPS -0.37 5.75 14.66 16.22 3.88 7.47 21.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 5.17 5.00 4.92 4.79 4.96 4.00 -65.54%
Adjusted Per Share Value based on latest NOSH - 245,776
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.71 5.23 7.44 7.73 5.61 5.67 8.57 -32.92%
EPS -0.31 0.82 2.09 2.31 0.55 1.03 2.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6888 0.7409 0.7133 0.7019 0.6736 0.6809 0.5508 16.08%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.80 3.97 3.36 3.41 4.18 4.70 3.76 -
P/RPS 14.44 10.88 6.44 6.29 10.47 11.38 6.04 78.88%
P/EPS -216.22 69.04 22.92 21.02 107.73 62.92 17.96 -
EY -0.46 1.45 4.36 4.76 0.93 1.59 5.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.77 0.67 0.69 0.87 0.95 0.94 3.51%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 21/05/13 26/02/13 29/11/12 09/08/12 15/05/12 27/02/12 -
Price 0.835 5.15 3.36 3.25 4.29 4.59 4.67 -
P/RPS 15.08 14.11 6.44 6.00 10.75 11.12 7.50 59.37%
P/EPS -225.68 89.57 22.92 20.04 110.57 61.45 22.31 -
EY -0.44 1.12 4.36 4.99 0.90 1.63 4.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.00 0.67 0.66 0.90 0.93 1.17 -8.15%

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