[TDM] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[TDM] TDM BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 441.78%
YoY- 310.16%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 455,616 428,545 404,469 401,152 390,088 380,830 357,696 17.48%
PBT 101,576 35,096 53,557 35,010 -21,276 69,350 15,089 256.10%
Tax -30,752 -18,028 248 40 39,948 76 4,226 -
NP 70,824 17,068 53,805 35,050 18,672 69,426 19,316 137.59%
-
NP to SH 73,624 20,128 57,545 39,482 -11,552 70,929 21,508 126.96%
-
Tax Rate 30.27% 51.37% -0.46% -0.11% - -0.11% -28.01% -
Total Cost 384,792 411,477 350,664 366,102 371,416 311,404 338,380 8.93%
-
Net Worth 0 1,324,806 1,458,684 1,439,757 1,443,999 1,422,888 0 -
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 0 1,324,806 1,458,684 1,439,757 1,443,999 1,422,888 0 -
NOSH 1,505,462 1,505,462 1,503,797 1,484,285 1,520,000 1,482,175 1,484,576 0.93%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 15.54% 3.98% 13.30% 8.74% 4.79% 18.23% 5.40% -
ROE 0.00% 1.52% 3.95% 2.74% -0.80% 4.98% 0.00% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 30.26 28.47 26.90 27.03 25.66 25.69 24.09 16.40%
EPS 4.88 1.34 3.83 2.66 -0.76 4.79 1.45 124.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.88 0.97 0.97 0.95 0.96 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,479,019
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 26.45 24.87 23.48 23.28 22.64 22.10 20.76 17.50%
EPS 4.27 1.17 3.34 2.29 -0.67 4.12 1.25 126.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.7689 0.8467 0.8357 0.8381 0.8259 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.67 0.68 0.66 0.69 0.785 0.695 0.665 -
P/RPS 2.21 2.39 2.45 2.55 3.06 2.70 2.76 -13.75%
P/EPS 13.70 50.86 17.25 25.94 -103.29 14.52 45.90 -55.30%
EY 7.30 1.97 5.80 3.86 -0.97 6.89 2.18 123.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.77 0.68 0.71 0.83 0.72 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 28/02/17 28/11/16 29/08/16 31/05/16 29/02/16 23/11/15 -
Price 0.69 0.735 0.70 0.665 0.685 0.675 0.67 -
P/RPS 2.28 2.58 2.60 2.46 2.67 2.63 2.78 -12.37%
P/EPS 14.11 54.97 18.29 25.00 -90.13 14.11 46.25 -54.64%
EY 7.09 1.82 5.47 4.00 -1.11 7.09 2.16 120.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.84 0.72 0.69 0.72 0.70 0.00 -

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