[TDM] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[TDM] TDM BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -60.61%
YoY- -19.65%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 98,290 101,202 81,143 90,084 128,249 133,207 96,693 1.09%
PBT 32,388 19,551 -4,133 19,318 56,276 53,745 13,806 76.27%
Tax -6,982 -7,042 -1,499 -4,983 -19,205 -13,403 -5,248 20.90%
NP 25,406 12,509 -5,632 14,335 37,071 40,342 8,558 106.14%
-
NP to SH 25,767 12,549 -5,421 14,196 36,037 39,865 9,400 95.50%
-
Tax Rate 21.56% 36.02% - 25.79% 34.13% 24.94% 38.01% -
Total Cost 72,884 88,693 86,775 75,749 91,178 92,865 88,135 -11.86%
-
Net Worth 1,244,705 1,181,082 1,186,759 1,276,405 1,228,973 1,209,222 1,160,463 4.76%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,244,705 1,181,082 1,186,759 1,276,405 1,228,973 1,209,222 1,160,463 4.76%
NOSH 1,481,791 1,476,352 1,465,135 246,886 245,794 245,776 242,268 233.34%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 25.85% 12.36% -6.94% 15.91% 28.91% 30.29% 8.85% -
ROE 2.07% 1.06% -0.46% 1.11% 2.93% 3.30% 0.81% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.63 6.85 5.54 36.49 52.18 54.20 39.91 -69.68%
EPS 1.74 0.85 -0.37 5.75 14.66 16.22 3.88 -41.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.80 0.81 5.17 5.00 4.92 4.79 -68.57%
Adjusted Per Share Value based on latest NOSH - 246,886
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.70 5.87 4.71 5.23 7.44 7.73 5.61 1.06%
EPS 1.50 0.73 -0.31 0.82 2.09 2.31 0.55 94.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7225 0.6855 0.6888 0.7409 0.7133 0.7019 0.6736 4.76%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.95 0.83 0.80 3.97 3.36 3.41 4.18 -
P/RPS 14.32 12.11 14.44 10.88 6.44 6.29 10.47 23.14%
P/EPS 54.63 97.65 -216.22 69.04 22.92 21.02 107.73 -36.33%
EY 1.83 1.02 -0.46 1.45 4.36 4.76 0.93 56.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.04 0.99 0.77 0.67 0.69 0.87 18.98%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 28/11/13 29/08/13 21/05/13 26/02/13 29/11/12 09/08/12 -
Price 0.98 1.01 0.835 5.15 3.36 3.25 4.29 -
P/RPS 14.77 14.73 15.08 14.11 6.44 6.00 10.75 23.51%
P/EPS 56.36 118.82 -225.68 89.57 22.92 20.04 110.57 -36.11%
EY 1.77 0.84 -0.44 1.12 4.36 4.99 0.90 56.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.26 1.03 1.00 0.67 0.66 0.90 19.05%

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