[TDM] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[TDM] TDM BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 105.33%
YoY- -28.5%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 98,305 100,756 87,412 98,290 101,202 81,143 90,084 5.98%
PBT 13,070 20,015 19,162 32,388 19,551 -4,133 19,318 -22.91%
Tax -6,416 -5,140 -5,519 -6,982 -7,042 -1,499 -4,983 18.33%
NP 6,654 14,875 13,643 25,406 12,509 -5,632 14,335 -40.02%
-
NP to SH 7,600 15,336 13,870 25,767 12,549 -5,421 14,196 -34.04%
-
Tax Rate 49.09% 25.68% 28.80% 21.56% 36.02% - 25.79% -
Total Cost 91,651 85,881 73,769 72,884 88,693 86,775 75,749 13.53%
-
Net Worth 1,281,568 1,268,169 1,254,202 1,244,705 1,181,082 1,186,759 1,276,405 0.26%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,281,568 1,268,169 1,254,202 1,244,705 1,181,082 1,186,759 1,276,405 0.26%
NOSH 1,490,196 1,474,615 1,475,531 1,481,791 1,476,352 1,465,135 246,886 231.14%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.77% 14.76% 15.61% 25.85% 12.36% -6.94% 15.91% -
ROE 0.59% 1.21% 1.11% 2.07% 1.06% -0.46% 1.11% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 6.60 6.83 5.92 6.63 6.85 5.54 36.49 -67.98%
EPS 0.51 1.04 0.94 1.74 0.85 -0.37 5.75 -80.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.86 0.85 0.84 0.80 0.81 5.17 -69.72%
Adjusted Per Share Value based on latest NOSH - 1,481,791
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.71 5.85 5.07 5.70 5.87 4.71 5.23 6.02%
EPS 0.44 0.89 0.81 1.50 0.73 -0.31 0.82 -33.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7439 0.7361 0.728 0.7225 0.6855 0.6888 0.7409 0.26%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.935 1.04 0.92 0.95 0.83 0.80 3.97 -
P/RPS 14.17 15.22 15.53 14.32 12.11 14.44 10.88 19.24%
P/EPS 183.33 100.00 97.87 54.63 97.65 -216.22 69.04 91.64%
EY 0.55 1.00 1.02 1.83 1.02 -0.46 1.45 -47.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.21 1.08 1.13 1.04 0.99 0.77 26.04%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 27/08/14 29/05/14 20/02/14 28/11/13 29/08/13 21/05/13 -
Price 0.90 0.955 0.965 0.98 1.01 0.835 5.15 -
P/RPS 13.64 13.98 16.29 14.77 14.73 15.08 14.11 -2.23%
P/EPS 176.47 91.83 102.66 56.36 118.82 -225.68 89.57 57.09%
EY 0.57 1.09 0.97 1.77 0.84 -0.44 1.12 -36.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.11 1.14 1.17 1.26 1.03 1.00 3.30%

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