[TDM] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[TDM] TDM BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 134.66%
YoY- -83.52%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 428,102 427,240 401,152 339,396 376,336 342,452 388,728 1.62%
PBT -22,808 48,458 35,010 1,592 78,356 30,368 79,132 -
Tax 190 -16,802 40 5,656 -21,316 -12,964 -26,124 -
NP -22,618 31,656 35,050 7,248 57,040 17,404 53,008 -
-
NP to SH -20,196 34,680 39,482 9,626 58,416 17,548 54,134 -
-
Tax Rate - 34.67% -0.11% -355.28% 27.20% 42.69% 33.01% -
Total Cost 450,720 395,584 366,102 332,148 319,296 325,048 335,720 5.02%
-
Net Worth 1,127,356 1,324,806 1,439,757 0 1,275,070 1,204,566 1,154,505 -0.39%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,127,356 1,324,806 1,439,757 0 1,275,070 1,204,566 1,154,505 -0.39%
NOSH 1,657,877 1,656,008 1,484,285 1,478,378 1,482,639 1,487,118 241,024 37.88%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -5.28% 7.41% 8.74% 2.14% 15.16% 5.08% 13.64% -
ROE -1.79% 2.62% 2.74% 0.00% 4.58% 1.46% 4.69% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 25.82 28.38 27.03 22.96 25.38 23.03 161.28 -26.30%
EPS -1.22 2.30 2.66 0.64 3.94 1.18 22.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.88 0.97 0.00 0.86 0.81 4.79 -27.76%
Adjusted Per Share Value based on latest NOSH - 1,477,073
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 24.99 24.94 23.42 19.81 21.97 19.99 22.69 1.62%
EPS -1.18 2.02 2.31 0.56 3.41 1.02 3.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6582 0.7734 0.8406 0.00 0.7444 0.7032 0.674 -0.39%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.24 0.605 0.69 0.685 1.04 0.80 4.18 -
P/RPS 0.93 2.13 2.55 2.98 4.10 3.47 2.59 -15.68%
P/EPS -19.70 26.26 25.94 105.20 26.40 67.80 18.61 -
EY -5.08 3.81 3.86 0.95 3.79 1.47 5.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.69 0.71 0.00 1.21 0.99 0.87 -14.07%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 30/08/17 29/08/16 26/08/15 27/08/14 29/08/13 09/08/12 -
Price 0.255 0.51 0.665 0.53 0.955 0.835 4.29 -
P/RPS 0.99 1.80 2.46 2.31 3.76 3.63 2.66 -15.18%
P/EPS -20.93 22.14 25.00 81.40 24.24 70.76 19.10 -
EY -4.78 4.52 4.00 1.23 4.13 1.41 5.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.58 0.69 0.00 1.11 1.03 0.90 -13.37%

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