[TDM] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[TDM] TDM BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 45.75%
YoY- 167.55%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 413,877 401,002 436,992 404,469 357,696 381,962 363,237 2.19%
PBT -66,042 -16,473 47,782 53,557 15,089 69,664 46,316 -
Tax -6,394 -3,660 -16,610 248 4,226 -22,766 -18,030 -15.86%
NP -72,437 -20,133 31,172 53,805 19,316 46,897 28,285 -
-
NP to SH -68,722 -17,824 33,797 57,545 21,508 49,077 28,434 -
-
Tax Rate - - 34.76% -0.46% -28.01% 32.68% 38.93% -
Total Cost 486,314 421,135 405,820 350,664 338,380 335,065 334,952 6.40%
-
Net Worth 908,626 1,205,558 1,325,804 1,458,684 0 1,276,406 1,184,777 -4.32%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 908,626 1,205,558 1,325,804 1,458,684 0 1,276,406 1,184,777 -4.32%
NOSH 1,682,641 1,682,641 1,657,877 1,503,797 1,484,576 1,484,193 1,480,972 2.14%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -17.50% -5.02% 7.13% 13.30% 5.40% 12.28% 7.79% -
ROE -7.56% -1.48% 2.55% 3.95% 0.00% 3.84% 2.40% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 24.60 23.95 26.37 26.90 24.09 25.74 24.53 0.04%
EPS -0.04 -1.07 2.17 3.83 1.45 3.31 1.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.72 0.80 0.97 0.00 0.86 0.80 -6.33%
Adjusted Per Share Value based on latest NOSH - 1,501,089
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 24.16 23.41 25.51 23.61 20.88 22.30 21.21 2.19%
EPS -4.01 -1.04 1.97 3.36 1.26 2.87 1.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5305 0.7038 0.774 0.8516 0.00 0.7452 0.6917 -4.32%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.165 0.245 0.505 0.66 0.665 0.935 0.83 -
P/RPS 0.67 1.02 1.92 2.45 2.76 3.63 3.38 -23.63%
P/EPS -4.04 -23.02 24.76 17.25 45.90 28.28 43.23 -
EY -24.75 -4.34 4.04 5.80 2.18 3.54 2.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.63 0.68 0.00 1.09 1.04 -18.26%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 26/11/18 20/11/17 28/11/16 23/11/15 24/11/14 28/11/13 -
Price 0.21 0.185 0.505 0.70 0.67 0.90 1.01 -
P/RPS 0.85 0.77 1.92 2.60 2.78 3.50 4.12 -23.12%
P/EPS -5.14 -17.38 24.76 18.29 46.25 27.22 52.60 -
EY -19.45 -5.75 4.04 5.47 2.16 3.67 1.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.26 0.63 0.72 0.00 1.05 1.26 -17.74%

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