[TDM] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[TDM] TDM BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -9.6%
YoY- -27.44%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 101,202 81,143 90,084 128,249 133,207 96,693 97,671 2.39%
PBT 19,551 -4,133 19,318 56,276 53,745 13,806 25,761 -16.78%
Tax -7,042 -1,499 -4,983 -19,205 -13,403 -5,248 -7,814 -6.69%
NP 12,509 -5,632 14,335 37,071 40,342 8,558 17,947 -21.37%
-
NP to SH 12,549 -5,421 14,196 36,037 39,865 9,400 17,668 -20.37%
-
Tax Rate 36.02% - 25.79% 34.13% 24.94% 38.01% 30.33% -
Total Cost 88,693 86,775 75,749 91,178 92,865 88,135 79,724 7.35%
-
Net Worth 1,181,082 1,186,759 1,276,405 1,228,973 1,209,222 1,160,463 1,173,136 0.45%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,181,082 1,186,759 1,276,405 1,228,973 1,209,222 1,160,463 1,173,136 0.45%
NOSH 1,476,352 1,465,135 246,886 245,794 245,776 242,268 236,519 238.63%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.36% -6.94% 15.91% 28.91% 30.29% 8.85% 18.37% -
ROE 1.06% -0.46% 1.11% 2.93% 3.30% 0.81% 1.51% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 6.85 5.54 36.49 52.18 54.20 39.91 41.30 -69.77%
EPS 0.85 -0.37 5.75 14.66 16.22 3.88 7.47 -76.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.81 5.17 5.00 4.92 4.79 4.96 -70.33%
Adjusted Per Share Value based on latest NOSH - 245,794
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.87 4.71 5.23 7.44 7.73 5.61 5.67 2.33%
EPS 0.73 -0.31 0.82 2.09 2.31 0.55 1.03 -20.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6855 0.6888 0.7409 0.7133 0.7019 0.6736 0.6809 0.44%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.83 0.80 3.97 3.36 3.41 4.18 4.70 -
P/RPS 12.11 14.44 10.88 6.44 6.29 10.47 11.38 4.22%
P/EPS 97.65 -216.22 69.04 22.92 21.02 107.73 62.92 34.01%
EY 1.02 -0.46 1.45 4.36 4.76 0.93 1.59 -25.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.99 0.77 0.67 0.69 0.87 0.95 6.21%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 21/05/13 26/02/13 29/11/12 09/08/12 15/05/12 -
Price 1.01 0.835 5.15 3.36 3.25 4.29 4.59 -
P/RPS 14.73 15.08 14.11 6.44 6.00 10.75 11.12 20.59%
P/EPS 118.82 -225.68 89.57 22.92 20.04 110.57 61.45 55.14%
EY 0.84 -0.44 1.12 4.36 4.99 0.90 1.63 -35.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.03 1.00 0.67 0.66 0.90 0.93 22.41%

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