[TDM] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[TDM] TDM BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -69.1%
YoY- -67.58%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 401,152 339,396 376,336 342,452 388,728 432,612 349,708 2.31%
PBT 35,010 1,592 78,356 30,368 79,132 162,202 87,364 -14.12%
Tax 40 5,656 -21,316 -12,964 -26,124 -38,308 -21,778 -
NP 35,050 7,248 57,040 17,404 53,008 123,894 65,586 -9.90%
-
NP to SH 39,482 9,626 58,416 17,548 54,134 122,074 64,266 -7.79%
-
Tax Rate -0.11% -355.28% 27.20% 42.69% 33.01% 23.62% 24.93% -
Total Cost 366,102 332,148 319,296 325,048 335,720 308,718 284,122 4.31%
-
Net Worth 1,439,757 0 1,275,070 1,204,566 1,154,505 690,203 635,212 14.59%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,439,757 0 1,275,070 1,204,566 1,154,505 690,203 635,212 14.59%
NOSH 1,484,285 1,478,378 1,482,639 1,487,118 241,024 230,067 219,038 37.52%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.74% 2.14% 15.16% 5.08% 13.64% 28.64% 18.75% -
ROE 2.74% 0.00% 4.58% 1.46% 4.69% 17.69% 10.12% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 27.03 22.96 25.38 23.03 161.28 188.04 159.66 -25.60%
EPS 2.66 0.64 3.94 1.18 22.46 55.14 29.34 -32.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.00 0.86 0.81 4.79 3.00 2.90 -16.67%
Adjusted Per Share Value based on latest NOSH - 1,465,135
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 23.28 19.70 21.84 19.88 22.56 25.11 20.30 2.30%
EPS 2.29 0.56 3.39 1.02 3.14 7.09 3.73 -7.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8357 0.00 0.7401 0.6992 0.6701 0.4006 0.3687 14.59%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.69 0.685 1.04 0.80 4.18 2.99 1.80 -
P/RPS 2.55 2.98 4.10 3.47 2.59 1.59 1.13 14.51%
P/EPS 25.94 105.20 26.40 67.80 18.61 5.64 6.13 27.15%
EY 3.86 0.95 3.79 1.47 5.37 17.75 16.30 -21.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.00 1.21 0.99 0.87 1.00 0.62 2.28%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 26/08/15 27/08/14 29/08/13 09/08/12 09/08/11 10/08/10 -
Price 0.665 0.53 0.955 0.835 4.29 2.84 2.40 -
P/RPS 2.46 2.31 3.76 3.63 2.66 1.51 1.50 8.58%
P/EPS 25.00 81.40 24.24 70.76 19.10 5.35 8.18 20.44%
EY 4.00 1.23 4.13 1.41 5.24 18.68 12.23 -16.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.00 1.11 1.03 0.90 0.95 0.83 -3.02%

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