[TDM] QoQ TTM 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- -3.37%
YoY- -34.08%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 370,719 400,678 432,683 448,233 455,820 475,278 493,577 -17.32%
PBT 67,124 91,012 125,206 143,145 149,588 163,131 180,418 -48.17%
Tax -20,506 -32,729 -39,090 -42,839 -45,670 -45,891 -51,314 -45.65%
NP 46,618 58,283 86,116 100,306 103,918 117,240 129,104 -49.19%
-
NP to SH 47,091 57,361 84,677 99,498 102,970 116,597 128,209 -48.61%
-
Tax Rate 30.55% 35.96% 31.22% 29.93% 30.53% 28.13% 28.44% -
Total Cost 324,101 342,395 346,567 347,927 351,902 358,038 364,473 -7.50%
-
Net Worth 1,244,705 1,181,082 1,186,759 1,234,434 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 1,234,434 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 12.58% 14.55% 19.90% 22.38% 22.80% 24.67% 26.16% -
ROE 3.78% 4.86% 7.14% 8.06% 8.38% 9.64% 11.05% -
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 25.02 27.14 29.53 181.55 185.45 193.38 203.73 -75.19%
EPS 3.18 3.89 5.78 40.30 41.89 47.44 52.92 -84.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.80 0.81 5.00 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 21.52 23.26 25.11 26.02 26.46 27.59 28.65 -17.32%
EPS 2.73 3.33 4.91 5.78 5.98 6.77 7.44 -48.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7225 0.6855 0.6888 0.7165 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 3.80 3.06 2.71 2.19 1.81 1.76 2.05 50.72%
P/EPS 29.89 21.36 13.84 9.85 8.02 7.19 7.90 142.22%
EY 3.35 4.68 7.22 10.15 12.47 13.91 12.66 -58.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.04 0.99 0.79 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 3.92 3.72 2.83 2.84 1.81 1.68 2.11 50.95%
P/EPS 30.84 26.00 14.45 12.78 8.02 6.85 8.11 143.03%
EY 3.24 3.85 6.92 7.83 12.47 14.60 12.34 -58.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.26 1.03 1.03 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