[TDM] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[TDM] TDM BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 5.29%
YoY- 232.89%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 427,240 401,152 339,396 376,336 342,452 388,728 432,612 -0.20%
PBT 48,458 35,010 1,592 78,356 30,368 79,132 162,202 -18.22%
Tax -16,802 40 5,656 -21,316 -12,964 -26,124 -38,308 -12.82%
NP 31,656 35,050 7,248 57,040 17,404 53,008 123,894 -20.32%
-
NP to SH 34,680 39,482 9,626 58,416 17,548 54,134 122,074 -18.90%
-
Tax Rate 34.67% -0.11% -355.28% 27.20% 42.69% 33.01% 23.62% -
Total Cost 395,584 366,102 332,148 319,296 325,048 335,720 308,718 4.21%
-
Net Worth 1,324,806 1,439,757 0 1,275,070 1,204,566 1,154,505 690,203 11.46%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,324,806 1,439,757 0 1,275,070 1,204,566 1,154,505 690,203 11.46%
NOSH 1,656,008 1,484,285 1,478,378 1,482,639 1,487,118 241,024 230,067 38.91%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 7.41% 8.74% 2.14% 15.16% 5.08% 13.64% 28.64% -
ROE 2.62% 2.74% 0.00% 4.58% 1.46% 4.69% 17.69% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 28.38 27.03 22.96 25.38 23.03 161.28 188.04 -27.01%
EPS 2.30 2.66 0.64 3.94 1.18 22.46 55.14 -41.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.97 0.00 0.86 0.81 4.79 3.00 -18.47%
Adjusted Per Share Value based on latest NOSH - 1,474,615
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 24.94 23.42 19.81 21.97 19.99 22.69 25.26 -0.21%
EPS 2.02 2.31 0.56 3.41 1.02 3.16 7.13 -18.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7734 0.8406 0.00 0.7444 0.7032 0.674 0.403 11.46%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.605 0.69 0.685 1.04 0.80 4.18 2.99 -
P/RPS 2.13 2.55 2.98 4.10 3.47 2.59 1.59 4.98%
P/EPS 26.26 25.94 105.20 26.40 67.80 18.61 5.64 29.19%
EY 3.81 3.86 0.95 3.79 1.47 5.37 17.75 -22.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.71 0.00 1.21 0.99 0.87 1.00 -5.99%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 29/08/16 26/08/15 27/08/14 29/08/13 09/08/12 09/08/11 -
Price 0.51 0.665 0.53 0.955 0.835 4.29 2.84 -
P/RPS 1.80 2.46 2.31 3.76 3.63 2.66 1.51 2.96%
P/EPS 22.14 25.00 81.40 24.24 70.76 19.10 5.35 26.68%
EY 4.52 4.00 1.23 4.13 1.41 5.24 18.68 -21.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.69 0.00 1.11 1.03 0.90 0.95 -7.88%

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