[TDM] QoQ TTM 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- -17.9%
YoY- -54.27%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 384,763 387,660 368,047 370,719 400,678 432,683 448,233 -9.66%
PBT 84,635 91,116 66,968 67,124 91,012 125,206 143,145 -29.53%
Tax -24,057 -24,683 -21,042 -20,506 -32,729 -39,090 -42,839 -31.90%
NP 60,578 66,433 45,926 46,618 58,283 86,116 100,306 -28.52%
-
NP to SH 62,573 67,522 46,765 47,091 57,361 84,677 99,498 -26.57%
-
Tax Rate 28.42% 27.09% 31.42% 30.55% 35.96% 31.22% 29.93% -
Total Cost 324,185 321,227 322,121 324,101 342,395 346,567 347,927 -4.59%
-
Net Worth 1,281,568 1,268,169 1,254,202 1,244,705 1,181,082 1,186,759 1,234,434 2.52%
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 1,234,434 2.52%
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 15.74% 17.14% 12.48% 12.58% 14.55% 19.90% 22.38% -
ROE 4.88% 5.32% 3.73% 3.78% 4.86% 7.14% 8.06% -
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 25.82 26.29 24.94 25.02 27.14 29.53 181.55 -72.72%
EPS 4.20 4.58 3.17 3.18 3.89 5.78 40.30 -77.82%
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 5.00 -69.03%
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 22.33 22.50 21.36 21.52 23.26 25.11 26.02 -9.68%
EPS 3.63 3.92 2.71 2.73 3.33 4.91 5.78 -26.64%
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 0.7165 2.53%
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 3.62 3.96 3.69 3.80 3.06 2.71 2.19 39.75%
P/EPS 22.27 22.71 29.03 29.89 21.36 13.84 9.85 72.17%
EY 4.49 4.40 3.44 3.35 4.68 7.22 10.15 -41.91%
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 0.79 23.91%
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 3.49 3.63 3.87 3.92 3.72 2.83 2.84 14.71%
P/EPS 21.43 20.86 30.45 30.84 26.00 14.45 12.78 41.09%
EY 4.67 4.79 3.28 3.24 3.85 6.92 7.83 -29.12%
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 1.03 1.28%

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