[TDM] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[TDM] TDM BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 26.02%
YoY- 72.6%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 169,698 75,511 386,117 286,472 188,168 87,412 370,718 -40.68%
PBT 796 -8,536 68,360 52,248 39,178 19,162 67,125 -94.84%
Tax 2,828 861 -13,984 -17,075 -10,658 -5,519 -20,505 -
NP 3,624 -7,675 54,376 35,173 28,520 13,643 46,620 -81.87%
-
NP to SH 4,813 -6,944 56,640 36,808 29,208 13,870 47,093 -78.23%
-
Tax Rate -355.28% - 20.46% 32.68% 27.20% 28.80% 30.55% -
Total Cost 166,074 83,186 331,741 251,299 159,648 73,769 324,098 -36.04%
-
Net Worth 0 1,328,199 1,332,845 1,276,406 1,275,070 1,254,202 1,258,250 -
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 0 1,328,199 1,332,845 1,276,406 1,275,070 1,254,202 1,258,250 -
NOSH 1,478,378 1,475,777 1,480,939 1,484,193 1,482,639 1,475,531 1,480,294 -0.08%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.14% -10.16% 14.08% 12.28% 15.16% 15.61% 12.58% -
ROE 0.00% -0.52% 4.25% 2.88% 2.29% 1.11% 3.74% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 11.48 5.12 26.07 19.30 12.69 5.92 25.04 -40.62%
EPS 0.32 -0.47 3.82 2.48 1.97 0.94 3.18 -78.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.90 0.90 0.86 0.86 0.85 0.85 -
Adjusted Per Share Value based on latest NOSH - 1,490,196
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 9.85 4.38 22.41 16.63 10.92 5.07 21.52 -40.69%
EPS 0.28 -0.40 3.29 2.14 1.70 0.81 2.73 -78.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.7709 0.7736 0.7409 0.7401 0.728 0.7303 -
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.685 0.785 0.83 0.935 1.04 0.92 0.95 -
P/RPS 5.97 15.34 3.18 4.84 8.19 15.53 3.79 35.49%
P/EPS 210.41 -166.83 21.70 37.70 52.79 97.87 29.86 268.86%
EY 0.48 -0.60 4.61 2.65 1.89 1.02 3.35 -72.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.87 0.92 1.09 1.21 1.08 1.12 -
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 26/05/15 26/02/15 24/11/14 27/08/14 29/05/14 20/02/14 -
Price 0.53 0.675 0.85 0.90 0.955 0.965 0.98 -
P/RPS 4.62 13.19 3.26 4.66 7.52 16.29 3.91 11.80%
P/EPS 162.80 -143.45 22.22 36.29 48.48 102.66 30.80 204.36%
EY 0.61 -0.70 4.50 2.76 2.06 0.97 3.25 -67.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.75 0.94 1.05 1.11 1.14 1.15 -

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