[TDM] QoQ Cumulative 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- 783.55%
YoY- 310.16%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 113,904 428,545 303,352 200,576 97,522 380,830 268,272 -43.48%
PBT 25,394 35,096 40,168 17,505 -5,319 69,350 11,317 71.31%
Tax -7,688 -18,028 186 20 9,987 76 3,170 -
NP 17,706 17,068 40,354 17,525 4,668 69,426 14,487 14.29%
-
NP to SH 18,406 20,128 43,159 19,741 -2,888 70,929 16,131 9.18%
-
Tax Rate 30.27% 51.37% -0.46% -0.11% - -0.11% -28.01% -
Total Cost 96,198 411,477 262,998 183,051 92,854 311,404 253,785 -47.59%
-
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% 2.96% 1.37% -0.20% 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 7.57 28.47 20.17 13.51 6.42 25.69 18.07 -43.98%
EPS 1.22 1.34 2.87 1.33 -0.19 4.79 1.09 7.79%
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 6.65 25.02 17.71 11.71 5.69 22.23 15.66 -43.47%
EPS 1.07 1.18 2.52 1.15 -0.17 4.14 0.94 9.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.7734 0.8516 0.8406 0.843 0.8307 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 8.86 2.39 3.27 5.11 12.24 2.70 3.68 79.53%
P/EPS 54.80 50.86 23.00 51.88 -413.16 14.52 61.20 -7.09%
EY 1.82 1.97 4.35 1.93 -0.24 6.89 1.63 7.62%
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 9.12 2.58 3.47 4.92 10.68 2.63 3.71 82.04%
P/EPS 56.44 54.97 24.39 50.00 -360.53 14.11 61.66 -5.72%
EY 1.77 1.82 4.10 2.00 -0.28 7.09 1.62 6.07%
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