[TDM] QoQ 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- -50.44%
YoY- -39.44%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 94,187 75,511 99,645 98,305 100,756 87,412 98,290 -2.81%
PBT 9,333 -8,536 16,112 13,070 20,015 19,162 32,388 -56.47%
Tax 1,967 861 3,091 -6,416 -5,140 -5,519 -6,982 -
NP 11,300 -7,675 19,203 6,654 14,875 13,643 25,406 -41.81%
-
NP to SH 11,758 -6,944 19,832 7,600 15,336 13,870 25,767 -40.81%
-
Tax Rate -21.08% - -19.18% 49.09% 25.68% 28.80% 21.56% -
Total Cost 82,887 83,186 80,442 91,651 85,881 73,769 72,884 8.97%
-
Net Worth 0 1,328,199 1,338,292 1,281,568 1,268,169 1,254,202 1,244,705 -
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 1,338,292 1,281,568 1,268,169 1,254,202 1,244,705 -
NOSH 1,477,073 1,475,777 1,486,991 1,490,196 1,474,615 1,475,531 1,481,791 -0.21%
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 12.00% -10.16% 19.27% 6.77% 14.76% 15.61% 25.85% -
ROE 0.00% -0.52% 1.48% 0.59% 1.21% 1.11% 2.07% -
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 6.38 5.12 6.70 6.60 6.83 5.92 6.63 -2.53%
EPS 0.79 -0.47 1.34 0.51 1.04 0.94 1.74 -41.01%
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 0.84 -
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 5.47 4.38 5.78 5.71 5.85 5.07 5.70 -2.71%
EPS 0.68 -0.40 1.15 0.44 0.89 0.81 1.50 -41.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.7709 0.7768 0.7439 0.7361 0.728 0.7225 -
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 10.74 15.34 12.39 14.17 15.22 15.53 14.32 -17.49%
P/EPS 86.05 -166.83 62.23 183.33 100.00 97.87 54.63 35.49%
EY 1.16 -0.60 1.61 0.55 1.00 1.02 1.83 -26.27%
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 1.13 -
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 8.31 13.19 12.68 13.64 13.98 16.29 14.77 -31.91%
P/EPS 66.58 -143.45 63.73 176.47 91.83 102.66 56.36 11.78%
EY 1.50 -0.70 1.57 0.57 1.09 0.97 1.77 -10.47%
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 1.17 -

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