[TDM] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[TDM] TDM BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -149.04%
YoY- -150.06%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 380,830 357,696 339,396 302,044 386,117 381,962 376,336 0.79%
PBT 69,350 15,089 1,592 -34,144 68,360 69,664 78,356 -7.79%
Tax 76 4,226 5,656 3,444 -13,984 -22,766 -21,316 -
NP 69,426 19,316 7,248 -30,700 54,376 46,897 57,040 13.95%
-
NP to SH 70,929 21,508 9,626 -27,776 56,640 49,077 58,416 13.77%
-
Tax Rate -0.11% -28.01% -355.28% - 20.46% 32.68% 27.20% -
Total Cost 311,404 338,380 332,148 332,744 331,741 335,065 319,296 -1.65%
-
Net Worth 1,422,888 0 0 1,328,199 1,332,845 1,276,406 1,275,070 7.56%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,422,888 0 0 1,328,199 1,332,845 1,276,406 1,275,070 7.56%
NOSH 1,482,175 1,484,576 1,478,378 1,475,777 1,480,939 1,484,193 1,482,639 -0.02%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 18.23% 5.40% 2.14% -10.16% 14.08% 12.28% 15.16% -
ROE 4.98% 0.00% 0.00% -2.09% 4.25% 3.84% 4.58% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 25.69 24.09 22.96 20.47 26.07 25.74 25.38 0.81%
EPS 4.79 1.45 0.64 -1.88 3.82 3.31 3.94 13.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.00 0.00 0.90 0.90 0.86 0.86 7.58%
Adjusted Per Share Value based on latest NOSH - 1,475,777
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 22.23 20.88 19.81 17.63 22.54 22.30 21.97 0.78%
EPS 4.14 1.26 0.56 -1.62 3.31 2.87 3.41 13.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8307 0.00 0.00 0.7754 0.7781 0.7452 0.7444 7.56%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.695 0.665 0.685 0.785 0.83 0.935 1.04 -
P/RPS 2.70 2.76 2.98 3.84 3.18 3.63 4.10 -24.24%
P/EPS 14.52 45.90 105.20 -41.71 21.70 28.28 26.40 -32.79%
EY 6.89 2.18 0.95 -2.40 4.61 3.54 3.79 48.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.00 0.00 0.87 0.92 1.09 1.21 -29.18%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 23/11/15 26/08/15 26/05/15 26/02/15 24/11/14 27/08/14 -
Price 0.675 0.67 0.53 0.675 0.85 0.90 0.955 -
P/RPS 2.63 2.78 2.31 3.30 3.26 3.50 3.76 -21.15%
P/EPS 14.11 46.25 81.40 -35.86 22.22 27.22 24.24 -30.21%
EY 7.09 2.16 1.23 -2.79 4.50 3.67 4.13 43.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.00 0.00 0.75 0.94 1.05 1.11 -26.39%

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