[TDM] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[TDM] TDM BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 169.31%
YoY- -83.52%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 97,522 380,830 268,272 169,698 75,511 386,117 286,472 -51.21%
PBT -5,319 69,350 11,317 796 -8,536 68,360 52,248 -
Tax 9,987 76 3,170 2,828 861 -13,984 -17,075 -
NP 4,668 69,426 14,487 3,624 -7,675 54,376 35,173 -73.94%
-
NP to SH -2,888 70,929 16,131 4,813 -6,944 56,640 36,808 -
-
Tax Rate - -0.11% -28.01% -355.28% - 20.46% 32.68% -
Total Cost 92,854 311,404 253,785 166,074 83,186 331,741 251,299 -48.47%
-
Net Worth 1,443,999 1,422,888 0 0 1,328,199 1,332,845 1,276,406 8.56%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,443,999 1,422,888 0 0 1,328,199 1,332,845 1,276,406 8.56%
NOSH 1,520,000 1,482,175 1,484,576 1,478,378 1,475,777 1,480,939 1,484,193 1.60%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 4.79% 18.23% 5.40% 2.14% -10.16% 14.08% 12.28% -
ROE -0.20% 4.98% 0.00% 0.00% -0.52% 4.25% 2.88% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 6.42 25.69 18.07 11.48 5.12 26.07 19.30 -51.95%
EPS -0.19 4.79 1.09 0.32 -0.47 3.82 2.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.96 0.00 0.00 0.90 0.90 0.86 6.85%
Adjusted Per Share Value based on latest NOSH - 1,477,073
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 5.69 22.23 15.66 9.91 4.41 22.54 16.72 -51.22%
EPS -0.17 4.14 0.94 0.28 -0.41 3.31 2.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.843 0.8307 0.00 0.00 0.7754 0.7781 0.7452 8.56%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.785 0.695 0.665 0.685 0.785 0.83 0.935 -
P/RPS 12.24 2.70 3.68 5.97 15.34 3.18 4.84 85.51%
P/EPS -413.16 14.52 61.20 210.41 -166.83 21.70 37.70 -
EY -0.24 6.89 1.63 0.48 -0.60 4.61 2.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.72 0.00 0.00 0.87 0.92 1.09 -16.59%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 29/02/16 23/11/15 26/08/15 26/05/15 26/02/15 24/11/14 -
Price 0.685 0.675 0.67 0.53 0.675 0.85 0.90 -
P/RPS 10.68 2.63 3.71 4.62 13.19 3.26 4.66 73.74%
P/EPS -360.53 14.11 61.66 162.80 -143.45 22.22 36.29 -
EY -0.28 7.09 1.62 0.61 -0.70 4.50 2.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.70 0.00 0.00 0.75 0.94 1.05 -22.22%

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