[TDM] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[TDM] TDM BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 331.49%
YoY- -68.52%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 100,756 87,412 98,290 101,202 81,143 90,084 128,249 -14.89%
PBT 20,015 19,162 32,388 19,551 -4,133 19,318 56,276 -49.89%
Tax -5,140 -5,519 -6,982 -7,042 -1,499 -4,983 -19,205 -58.56%
NP 14,875 13,643 25,406 12,509 -5,632 14,335 37,071 -45.68%
-
NP to SH 15,336 13,870 25,767 12,549 -5,421 14,196 36,037 -43.51%
-
Tax Rate 25.68% 28.80% 21.56% 36.02% - 25.79% 34.13% -
Total Cost 85,881 73,769 72,884 88,693 86,775 75,749 91,178 -3.92%
-
Net Worth 1,268,169 1,254,202 1,244,705 1,181,082 1,186,759 1,276,405 1,228,973 2.12%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,268,169 1,254,202 1,244,705 1,181,082 1,186,759 1,276,405 1,228,973 2.12%
NOSH 1,474,615 1,475,531 1,481,791 1,476,352 1,465,135 246,886 245,794 231.25%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 14.76% 15.61% 25.85% 12.36% -6.94% 15.91% 28.91% -
ROE 1.21% 1.11% 2.07% 1.06% -0.46% 1.11% 2.93% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.83 5.92 6.63 6.85 5.54 36.49 52.18 -74.31%
EPS 1.04 0.94 1.74 0.85 -0.37 5.75 14.66 -82.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.85 0.84 0.80 0.81 5.17 5.00 -69.17%
Adjusted Per Share Value based on latest NOSH - 1,476,352
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.85 5.07 5.70 5.87 4.71 5.23 7.44 -14.84%
EPS 0.89 0.81 1.50 0.73 -0.31 0.82 2.09 -43.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7361 0.728 0.7225 0.6855 0.6888 0.7409 0.7133 2.12%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.04 0.92 0.95 0.83 0.80 3.97 3.36 -
P/RPS 15.22 15.53 14.32 12.11 14.44 10.88 6.44 77.70%
P/EPS 100.00 97.87 54.63 97.65 -216.22 69.04 22.92 167.72%
EY 1.00 1.02 1.83 1.02 -0.46 1.45 4.36 -62.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.08 1.13 1.04 0.99 0.77 0.67 48.46%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 29/05/14 20/02/14 28/11/13 29/08/13 21/05/13 26/02/13 -
Price 0.955 0.965 0.98 1.01 0.835 5.15 3.36 -
P/RPS 13.98 16.29 14.77 14.73 15.08 14.11 6.44 67.89%
P/EPS 91.83 102.66 56.36 118.82 -225.68 89.57 22.92 152.90%
EY 1.09 0.97 1.77 0.84 -0.44 1.12 4.36 -60.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.14 1.17 1.26 1.03 1.00 0.67 40.14%

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