[TDM] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[TDM] TDM BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 265.78%
YoY- 737.33%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 448,896 436,992 427,240 455,616 428,545 404,469 401,152 7.76%
PBT 52,995 47,782 48,458 101,576 35,096 53,557 35,010 31.73%
Tax -34,897 -16,610 -16,802 -30,752 -18,028 248 40 -
NP 18,098 31,172 31,656 70,824 17,068 53,805 35,050 -35.56%
-
NP to SH 22,730 33,797 34,680 73,624 20,128 57,545 39,482 -30.72%
-
Tax Rate 65.85% 34.76% 34.67% 30.27% 51.37% -0.46% -0.11% -
Total Cost 430,798 405,820 395,584 384,792 411,477 350,664 366,102 11.42%
-
Net Worth 1,442,082 1,325,804 1,324,806 0 1,324,806 1,458,684 1,439,757 0.10%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,442,082 1,325,804 1,324,806 0 1,324,806 1,458,684 1,439,757 0.10%
NOSH 1,657,877 1,657,877 1,656,008 1,505,462 1,505,462 1,503,797 1,484,285 7.63%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.03% 7.13% 7.41% 15.54% 3.98% 13.30% 8.74% -
ROE 1.58% 2.55% 2.62% 0.00% 1.52% 3.95% 2.74% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 27.08 26.37 28.38 30.26 28.47 26.90 27.03 0.12%
EPS 1.44 2.17 2.30 4.88 1.34 3.83 2.66 -33.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.80 0.88 0.00 0.88 0.97 0.97 -6.97%
Adjusted Per Share Value based on latest NOSH - 1,505,462
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 26.21 25.51 24.94 26.60 25.02 23.61 23.42 7.76%
EPS 1.33 1.97 2.02 4.30 1.18 3.36 2.31 -30.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8419 0.774 0.7734 0.00 0.7734 0.8516 0.8406 0.10%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.45 0.505 0.605 0.67 0.68 0.66 0.69 -
P/RPS 1.66 1.92 2.13 2.21 2.39 2.45 2.55 -24.82%
P/EPS 32.82 24.76 26.26 13.70 50.86 17.25 25.94 16.93%
EY 3.05 4.04 3.81 7.30 1.97 5.80 3.86 -14.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.63 0.69 0.00 0.77 0.68 0.71 -18.70%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 20/11/17 30/08/17 25/05/17 28/02/17 28/11/16 29/08/16 -
Price 0.425 0.505 0.51 0.69 0.735 0.70 0.665 -
P/RPS 1.57 1.92 1.80 2.28 2.58 2.60 2.46 -25.81%
P/EPS 30.99 24.76 22.14 14.11 54.97 18.29 25.00 15.35%
EY 3.23 4.04 4.52 7.09 1.82 5.47 4.00 -13.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.63 0.58 0.00 0.84 0.72 0.69 -20.35%

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