[TDM] QoQ Cumulative 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- -8.56%
YoY- 737.33%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 448,896 327,744 213,620 113,904 428,545 303,352 200,576 70.84%
PBT 52,995 35,837 24,229 25,394 35,096 40,168 17,505 108.85%
Tax -34,897 -12,458 -8,401 -7,688 -18,028 186 20 -
NP 18,098 23,379 15,828 17,706 17,068 40,354 17,525 2.16%
-
NP to SH 22,730 25,348 17,340 18,406 20,128 43,159 19,741 9.82%
-
Tax Rate 65.85% 34.76% 34.67% 30.27% 51.37% -0.46% -0.11% -
Total Cost 430,798 304,365 197,792 96,198 411,477 262,998 183,051 76.65%
-
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% 1.91% 1.31% 0.00% 1.52% 2.96% 1.37% -
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 19.78 14.19 7.57 28.47 20.17 13.51 58.77%
EPS 1.44 1.63 1.15 1.22 1.34 2.87 1.33 5.42%
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 26.05 19.02 12.40 6.61 24.87 17.61 11.64 70.84%
EPS 1.32 1.47 1.01 1.07 1.17 2.51 1.15 9.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.837 0.7695 0.7689 0.00 0.7689 0.8467 0.8357 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 2.55 4.26 8.86 2.39 3.27 5.11 -52.64%
P/EPS 32.82 33.02 52.53 54.80 50.86 23.00 51.88 -26.24%
EY 3.05 3.03 1.90 1.82 1.97 4.35 1.93 35.56%
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 2.55 3.59 9.12 2.58 3.47 4.92 -53.20%
P/EPS 30.99 33.02 44.28 56.44 54.97 24.39 50.00 -27.24%
EY 3.23 3.03 2.26 1.77 1.82 4.10 2.00 37.53%
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