[TDM] YoY Cumulative 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- 143.06%
YoY- -68.14%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 303,352 268,272 286,472 272,428 327,571 367,812 264,434 2.31%
PBT 40,168 11,317 52,248 34,737 93,311 152,130 80,866 -10.99%
Tax 186 3,170 -17,075 -13,523 -26,464 -37,979 -19,247 -
NP 40,354 14,487 35,173 21,214 66,847 114,151 61,619 -6.80%
-
NP to SH 43,159 16,131 36,808 21,326 66,933 112,512 60,395 -5.44%
-
Tax Rate -0.46% -28.01% 32.68% 38.93% 28.36% 24.96% 23.80% -
Total Cost 262,998 253,785 251,299 251,214 260,724 253,661 202,815 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 2.96% 0.00% 2.88% 1.80% 5.60% 13.81% 9.07% -
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 20.17 18.07 19.30 18.40 134.73 158.00 120.32 -25.72%
EPS 2.87 1.09 2.48 1.44 27.53 48.34 27.47 -31.34%
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 17.71 15.66 16.72 15.90 19.12 21.47 15.44 2.31%
EPS 2.52 0.94 2.15 1.25 3.91 6.57 3.53 -5.45%
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 3.27 3.68 4.84 4.51 2.53 1.70 1.75 10.97%
P/EPS 23.00 61.20 37.70 57.64 12.39 5.55 7.64 20.14%
EY 4.35 1.63 2.65 1.73 8.07 18.03 13.09 -16.76%
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 3.47 3.71 4.66 5.49 2.41 2.08 2.02 9.42%
P/EPS 24.39 61.66 36.29 70.14 11.81 6.81 8.84 18.41%
EY 4.10 1.62 2.76 1.43 8.47 14.69 11.31 -15.54%
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