[TDM] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[TDM] TDM BHD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -111.54%
YoY- -106.33%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 404,950 421,903 449,327 451,443 448,897 453,090 441,742 -5.61%
PBT -69,034 4,801 17,360 22,440 52,996 31,676 42,732 -
Tax -9,628 -25,185 -26,401 -29,486 -34,898 -30,172 -25,949 -48.27%
NP -78,662 -20,384 -9,041 -7,046 18,098 1,504 16,783 -
-
NP to SH -76,394 -15,989 -4,710 -2,623 22,730 3,663 19,073 -
-
Tax Rate - 524.58% 152.08% 131.40% 65.85% 95.25% 60.72% -
Total Cost 483,612 442,287 458,368 458,489 430,799 451,586 424,959 8.97%
-
Net Worth 1,110,543 1,205,558 1,127,356 1,044,462 1,442,082 1,325,804 1,324,806 -11.06%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,110,543 1,205,558 1,127,356 1,044,462 1,442,082 1,325,804 1,324,806 -11.06%
NOSH 1,682,641 1,682,641 1,657,877 1,657,877 1,657,877 1,657,877 1,505,462 7.67%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -19.43% -4.83% -2.01% -1.56% 4.03% 0.33% 3.80% -
ROE -6.88% -1.33% -0.42% -0.25% 1.58% 0.28% 1.44% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 24.07 25.20 27.10 27.23 27.08 27.34 29.34 -12.33%
EPS -4.54 -0.95 -0.28 -0.16 1.37 0.22 1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.72 0.68 0.63 0.87 0.80 0.88 -17.40%
Adjusted Per Share Value based on latest NOSH - 1,657,877
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 23.64 24.63 26.23 26.36 26.21 26.45 25.79 -5.62%
EPS -4.46 -0.93 -0.27 -0.15 1.33 0.21 1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6484 0.7038 0.6582 0.6098 0.8419 0.774 0.7734 -11.05%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.165 0.245 0.24 0.35 0.45 0.505 0.605 -
P/RPS 0.69 0.97 0.89 1.29 1.66 1.85 2.06 -51.67%
P/EPS -3.63 -25.66 -84.48 -221.22 32.82 228.48 47.75 -
EY -27.52 -3.90 -1.18 -0.45 3.05 0.44 2.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.34 0.35 0.56 0.52 0.63 0.69 -49.08%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 26/11/18 27/08/18 23/05/18 27/02/18 20/11/17 30/08/17 -
Price 0.18 0.185 0.255 0.31 0.425 0.505 0.51 -
P/RPS 0.75 0.73 0.94 1.14 1.57 1.85 1.74 -42.85%
P/EPS -3.96 -19.37 -89.76 -195.94 30.99 228.48 40.26 -
EY -25.22 -5.16 -1.11 -0.51 3.23 0.44 2.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.38 0.49 0.49 0.63 0.58 -39.85%

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