[TDM] QoQ TTM 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- 105.8%
YoY- -43.72%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 448,897 453,090 441,742 444,927 428,545 415,910 411,707 5.91%
PBT 52,996 31,676 42,732 65,809 35,096 96,814 84,672 -26.76%
Tax -34,898 -30,172 -25,949 -26,367 -18,028 -2,908 -2,732 443.91%
NP 18,098 1,504 16,783 39,442 17,068 93,906 81,940 -63.36%
-
NP to SH 22,730 3,663 19,073 41,421 20,127 96,569 84,470 -58.21%
-
Tax Rate 65.85% 95.25% 60.72% 40.07% 51.37% 3.00% 3.23% -
Total Cost 430,799 451,586 424,959 405,485 411,477 322,004 329,767 19.44%
-
Net Worth 1,442,082 1,325,804 1,324,806 0 1,324,806 1,456,057 1,434,649 0.34%
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 1,456,057 1,434,649 0.34%
NOSH 1,657,877 1,657,877 1,505,462 1,505,462 1,505,462 1,501,089 1,479,019 7.88%
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% 0.33% 3.80% 8.86% 3.98% 22.58% 19.90% -
ROE 1.58% 0.28% 1.44% 0.00% 1.52% 6.63% 5.89% -
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 27.34 29.34 29.55 28.47 27.71 27.84 -1.82%
EPS 1.37 0.22 1.27 2.75 1.34 6.43 5.71 -61.28%
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 26.21 26.45 25.79 25.98 25.02 24.28 24.04 5.91%
EPS 1.33 0.21 1.11 2.42 1.18 5.64 4.93 -58.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8419 0.774 0.7734 0.00 0.7734 0.8501 0.8376 0.34%
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 1.85 2.06 2.27 2.39 2.38 2.48 -23.42%
P/EPS 32.82 228.48 47.75 24.35 50.86 10.26 12.08 94.35%
EY 3.05 0.44 2.09 4.11 1.97 9.75 8.28 -48.52%
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 1.85 1.74 2.33 2.58 2.53 2.39 -24.37%
P/EPS 30.99 228.48 40.26 25.08 54.98 10.88 11.64 91.75%
EY 3.23 0.44 2.48 3.99 1.82 9.19 8.59 -47.81%
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