[TDM] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[TDM] TDM BHD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -79.57%
YoY- -124.69%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 393,256 404,950 421,903 449,327 451,443 448,897 453,090 -9.01%
PBT -69,100 -69,034 4,801 17,360 22,440 52,996 31,676 -
Tax -11,368 -9,628 -25,185 -26,401 -29,486 -34,898 -30,172 -47.86%
NP -80,468 -78,662 -20,384 -9,041 -7,046 18,098 1,504 -
-
NP to SH -78,436 -76,394 -15,989 -4,710 -2,623 22,730 3,663 -
-
Tax Rate - - 524.58% 152.08% 131.40% 65.85% 95.25% -
Total Cost 473,724 483,612 442,287 458,368 458,489 430,799 451,586 3.24%
-
Net Worth 942,278 1,110,543 1,205,558 1,127,356 1,044,462 1,442,082 1,325,804 -20.37%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 942,278 1,110,543 1,205,558 1,127,356 1,044,462 1,442,082 1,325,804 -20.37%
NOSH 1,682,641 1,682,641 1,682,641 1,657,877 1,657,877 1,657,877 1,657,877 0.99%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -20.46% -19.43% -4.83% -2.01% -1.56% 4.03% 0.33% -
ROE -8.32% -6.88% -1.33% -0.42% -0.25% 1.58% 0.28% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 23.37 24.07 25.20 27.10 27.23 27.08 27.34 -9.93%
EPS -4.66 -4.54 -0.95 -0.28 -0.16 1.37 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.66 0.72 0.68 0.63 0.87 0.80 -21.17%
Adjusted Per Share Value based on latest NOSH - 1,657,877
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 22.83 23.50 24.49 26.08 26.20 26.06 26.30 -9.00%
EPS -4.55 -4.43 -0.93 -0.27 -0.15 1.32 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5469 0.6446 0.6997 0.6543 0.6062 0.837 0.7695 -20.37%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.17 0.165 0.245 0.24 0.35 0.45 0.505 -
P/RPS 0.73 0.69 0.97 0.89 1.29 1.66 1.85 -46.23%
P/EPS -3.65 -3.63 -25.66 -84.48 -221.22 32.82 228.48 -
EY -27.42 -27.52 -3.90 -1.18 -0.45 3.05 0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.25 0.34 0.35 0.56 0.52 0.63 -39.04%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 28/02/19 26/11/18 27/08/18 23/05/18 27/02/18 20/11/17 -
Price 0.185 0.18 0.185 0.255 0.31 0.425 0.505 -
P/RPS 0.79 0.75 0.73 0.94 1.14 1.57 1.85 -43.32%
P/EPS -3.97 -3.96 -19.37 -89.76 -195.94 30.99 228.48 -
EY -25.20 -25.22 -5.16 -1.11 -0.51 3.23 0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.27 0.26 0.38 0.49 0.49 0.63 -35.04%

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