[TDM] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[TDM] TDM BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -10.33%
YoY- 12.93%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 300,752 214,051 116,450 448,896 327,744 213,620 113,904 90.92%
PBT -12,355 -11,404 -1,874 52,995 35,837 24,229 25,394 -
Tax -2,745 95 -1,487 -34,897 -12,458 -8,401 -7,688 -49.63%
NP -15,100 -11,309 -3,361 18,098 23,379 15,828 17,706 -
-
NP to SH -13,368 -10,098 -2,870 22,730 25,348 17,340 18,406 -
-
Tax Rate - - - 65.85% 34.76% 34.67% 30.27% -
Total Cost 315,852 225,360 119,811 430,798 304,365 197,792 96,198 120.74%
-
Net Worth 1,205,558 1,127,356 1,044,462 1,442,082 1,325,804 1,324,806 0 -
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,205,558 1,127,356 1,044,462 1,442,082 1,325,804 1,324,806 0 -
NOSH 1,682,641 1,657,877 1,657,877 1,657,877 1,657,877 1,656,008 1,505,462 7.69%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -5.02% -5.28% -2.89% 4.03% 7.13% 7.41% 15.54% -
ROE -1.11% -0.90% -0.27% 1.58% 1.91% 1.31% 0.00% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 17.96 12.91 7.02 27.08 19.78 14.19 7.57 77.79%
EPS -0.80 -0.61 -0.17 1.44 1.63 1.15 1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.68 0.63 0.87 0.80 0.88 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,657,877
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 17.56 12.50 6.80 26.21 19.13 12.47 6.65 90.93%
EPS -0.78 -0.59 -0.17 1.33 1.48 1.01 1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7038 0.6582 0.6098 0.8419 0.774 0.7734 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.245 0.24 0.35 0.45 0.505 0.605 0.67 -
P/RPS 1.36 1.86 4.98 1.66 2.55 4.26 8.86 -71.29%
P/EPS -30.69 -39.40 -202.18 32.82 33.02 52.53 54.80 -
EY -3.26 -2.54 -0.49 3.05 3.03 1.90 1.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.56 0.52 0.63 0.69 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 27/08/18 23/05/18 27/02/18 20/11/17 30/08/17 25/05/17 -
Price 0.185 0.255 0.31 0.425 0.505 0.51 0.69 -
P/RPS 1.03 1.98 4.41 1.57 2.55 3.59 9.12 -76.60%
P/EPS -23.17 -41.87 -179.07 30.99 33.02 44.28 56.44 -
EY -4.32 -2.39 -0.56 3.23 3.03 2.26 1.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.38 0.49 0.49 0.63 0.58 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