[TDM] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[TDM] TDM BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 62.04%
YoY- -68.14%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 404,469 357,696 381,962 363,237 436,761 490,416 352,578 2.31%
PBT 53,557 15,089 69,664 46,316 124,414 202,840 107,821 -10.99%
Tax 248 4,226 -22,766 -18,030 -35,285 -50,638 -25,662 -
NP 53,805 19,316 46,897 28,285 89,129 152,201 82,158 -6.80%
-
NP to SH 57,545 21,508 49,077 28,434 89,244 150,016 80,526 -5.44%
-
Tax Rate -0.46% -28.01% 32.68% 38.93% 28.36% 24.96% 23.80% -
Total Cost 350,664 338,380 335,065 334,952 347,632 338,214 270,420 4.42%
-
Net Worth 1,458,684 0 1,276,406 1,184,777 1,196,187 814,790 665,927 13.94%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,458,684 0 1,276,406 1,184,777 1,196,187 814,790 665,927 13.94%
NOSH 1,503,797 1,484,576 1,484,193 1,480,972 243,127 232,797 219,778 37.74%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 13.30% 5.40% 12.28% 7.79% 20.41% 31.04% 23.30% -
ROE 3.95% 0.00% 3.84% 2.40% 7.46% 18.41% 12.09% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 26.90 24.09 25.74 24.53 179.64 210.66 160.42 -25.72%
EPS 3.83 1.45 3.31 1.92 36.71 64.45 36.63 -31.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.00 0.86 0.80 4.92 3.50 3.03 -17.27%
Adjusted Per Share Value based on latest NOSH - 1,476,352
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 23.61 20.88 22.30 21.21 25.50 28.63 20.58 2.31%
EPS 3.36 1.26 2.87 1.66 5.21 8.76 4.70 -5.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8516 0.00 0.7452 0.6917 0.6984 0.4757 0.3888 13.94%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.66 0.665 0.935 0.83 3.41 2.68 2.10 -
P/RPS 2.45 2.76 3.63 3.38 1.90 1.27 1.31 10.98%
P/EPS 17.25 45.90 28.28 43.23 9.29 4.16 5.73 20.14%
EY 5.80 2.18 3.54 2.31 10.76 24.04 17.45 -16.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.00 1.09 1.04 0.69 0.77 0.69 -0.24%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 23/11/15 24/11/14 28/11/13 29/11/12 24/11/11 26/11/10 -
Price 0.70 0.67 0.90 1.01 3.25 3.29 2.43 -
P/RPS 2.60 2.78 3.50 4.12 1.81 1.56 1.51 9.47%
P/EPS 18.29 46.25 27.22 52.60 8.85 5.11 6.63 18.40%
EY 5.47 2.16 3.67 1.90 11.29 19.59 15.08 -15.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.00 1.05 1.26 0.66 0.94 0.80 -1.73%

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