[TDM] QoQ TTM 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- -11.69%
YoY- -36.56%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 400,678 432,683 448,233 455,820 475,278 493,577 514,335 -15.32%
PBT 91,012 125,206 143,145 149,588 163,131 180,418 209,762 -42.65%
Tax -32,729 -39,090 -42,839 -45,670 -45,891 -51,314 -56,869 -30.78%
NP 58,283 86,116 100,306 103,918 117,240 129,104 152,893 -47.39%
-
NP to SH 57,361 84,677 99,498 102,970 116,597 128,209 150,934 -47.50%
-
Tax Rate 35.96% 31.22% 29.93% 30.53% 28.13% 28.44% 27.11% -
Total Cost 342,395 346,567 347,927 351,902 358,038 364,473 361,442 -3.54%
-
Net Worth 1,181,082 1,186,759 1,234,434 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 1,234,434 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 14.55% 19.90% 22.38% 22.80% 24.67% 26.16% 29.73% -
ROE 4.86% 7.14% 8.06% 8.38% 9.64% 11.05% 12.87% -
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 27.14 29.53 181.55 185.45 193.38 203.73 217.46 -74.99%
EPS 3.89 5.78 40.30 41.89 47.44 52.92 63.81 -84.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.81 5.00 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 23.39 25.26 26.17 26.61 27.75 28.82 30.03 -15.33%
EPS 3.35 4.94 5.81 6.01 6.81 7.49 8.81 -47.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6895 0.6929 0.7207 0.7175 0.706 0.6775 0.6849 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 3.06 2.71 2.19 1.81 1.76 2.05 2.16 26.11%
P/EPS 21.36 13.84 9.85 8.02 7.19 7.90 7.37 103.14%
EY 4.68 7.22 10.15 12.47 13.91 12.66 13.58 -50.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.99 0.79 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 3.72 2.83 2.84 1.81 1.68 2.11 2.11 45.88%
P/EPS 26.00 14.45 12.78 8.02 6.85 8.11 7.19 135.40%
EY 3.85 6.92 7.83 12.47 14.60 12.34 13.90 -57.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.03 1.03 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