[TDM] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[TDM] TDM BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -9.6%
YoY- -27.44%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 112,558 99,645 98,290 128,249 147,707 129,972 97,508 2.41%
PBT 56,646 16,112 32,388 56,276 69,819 49,367 30,241 11.02%
Tax -3,094 3,091 -6,982 -19,205 -19,426 -17,931 -8,660 -15.75%
NP 53,552 19,203 25,406 37,071 50,393 31,436 21,581 16.34%
-
NP to SH 53,411 19,832 25,767 36,037 49,664 30,684 21,322 16.52%
-
Tax Rate 5.46% -19.18% 21.56% 34.13% 27.82% 36.32% 28.64% -
Total Cost 59,006 80,442 72,884 91,178 97,314 98,536 75,927 -4.11%
-
Net Worth 1,422,053 1,338,292 1,244,705 1,228,973 948,999 669,207 630,239 14.51%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,422,053 1,338,292 1,244,705 1,228,973 948,999 669,207 630,239 14.51%
NOSH 1,481,305 1,486,991 1,481,791 245,794 237,249 223,069 218,833 37.51%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 47.58% 19.27% 25.85% 28.91% 34.12% 24.19% 22.13% -
ROE 3.76% 1.48% 2.07% 2.93% 5.23% 4.59% 3.38% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 7.60 6.70 6.63 52.18 62.26 58.27 44.56 -25.52%
EPS 3.60 1.34 1.74 14.66 21.10 13.59 9.74 -15.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.90 0.84 5.00 4.00 3.00 2.88 -16.72%
Adjusted Per Share Value based on latest NOSH - 245,794
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 6.53 5.78 5.70 7.44 8.57 7.54 5.66 2.41%
EPS 3.10 1.15 1.50 2.09 2.88 1.78 1.24 16.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8254 0.7768 0.7225 0.7133 0.5508 0.3884 0.3658 14.51%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.695 0.83 0.95 3.36 3.76 3.18 1.59 -
P/RPS 9.15 12.39 14.32 6.44 6.04 5.46 3.57 16.97%
P/EPS 19.28 62.23 54.63 22.92 17.96 23.12 16.32 2.81%
EY 5.19 1.61 1.83 4.36 5.57 4.33 6.13 -2.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.92 1.13 0.67 0.94 1.06 0.55 4.58%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 26/02/15 20/02/14 26/02/13 27/02/12 21/02/11 25/02/10 -
Price 0.675 0.85 0.98 3.36 4.67 3.05 1.67 -
P/RPS 8.88 12.68 14.77 6.44 7.50 5.23 3.75 15.44%
P/EPS 18.72 63.73 56.36 22.92 22.31 22.17 17.14 1.47%
EY 5.34 1.57 1.77 4.36 4.48 4.51 5.83 -1.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.94 1.17 0.67 1.17 1.02 0.58 3.18%

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