[TDM] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[TDM] TDM BHD
Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -80.79%
YoY- -96.21%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 449,327 451,443 448,897 453,090 441,742 444,927 428,545 3.21%
PBT 17,360 22,440 52,996 31,676 42,732 65,809 35,096 -37.53%
Tax -26,401 -29,486 -34,898 -30,172 -25,949 -26,367 -18,028 29.04%
NP -9,041 -7,046 18,098 1,504 16,783 39,442 17,068 -
-
NP to SH -4,710 -2,623 22,730 3,663 19,073 41,421 20,127 -
-
Tax Rate 152.08% 131.40% 65.85% 95.25% 60.72% 40.07% 51.37% -
Total Cost 458,368 458,489 430,799 451,586 424,959 405,485 411,477 7.48%
-
Net Worth 1,127,356 1,044,462 1,442,082 1,325,804 1,324,806 0 1,324,806 -10.22%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,127,356 1,044,462 1,442,082 1,325,804 1,324,806 0 1,324,806 -10.22%
NOSH 1,657,877 1,657,877 1,657,877 1,657,877 1,505,462 1,505,462 1,505,462 6.65%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -2.01% -1.56% 4.03% 0.33% 3.80% 8.86% 3.98% -
ROE -0.42% -0.25% 1.58% 0.28% 1.44% 0.00% 1.52% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 27.10 27.23 27.08 27.34 29.34 29.55 28.47 -3.24%
EPS -0.28 -0.16 1.37 0.22 1.27 2.75 1.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.63 0.87 0.80 0.88 0.00 0.88 -15.83%
Adjusted Per Share Value based on latest NOSH - 1,657,877
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 26.08 26.20 26.06 26.30 25.64 25.82 24.87 3.22%
EPS -0.27 -0.15 1.32 0.21 1.11 2.40 1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6543 0.6062 0.837 0.7695 0.7689 0.00 0.7689 -10.22%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.24 0.35 0.45 0.505 0.605 0.67 0.68 -
P/RPS 0.89 1.29 1.66 1.85 2.06 2.27 2.39 -48.33%
P/EPS -84.48 -221.22 32.82 228.48 47.75 24.35 50.86 -
EY -1.18 -0.45 3.05 0.44 2.09 4.11 1.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.56 0.52 0.63 0.69 0.00 0.77 -40.96%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 23/05/18 27/02/18 20/11/17 30/08/17 25/05/17 28/02/17 -
Price 0.255 0.31 0.425 0.505 0.51 0.69 0.735 -
P/RPS 0.94 1.14 1.57 1.85 1.74 2.33 2.58 -49.08%
P/EPS -89.76 -195.94 30.99 228.48 40.26 25.08 54.98 -
EY -1.11 -0.51 3.23 0.44 2.48 3.99 1.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.49 0.49 0.63 0.58 0.00 0.84 -41.15%

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