[TDM] YoY Cumulative 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- 169.31%
YoY- -83.52%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 214,051 213,620 200,576 169,698 188,168 171,226 194,364 1.62%
PBT -11,404 24,229 17,505 796 39,178 15,184 39,566 -
Tax 95 -8,401 20 2,828 -10,658 -6,482 -13,062 -
NP -11,309 15,828 17,525 3,624 28,520 8,702 26,504 -
-
NP to SH -10,098 17,340 19,741 4,813 29,208 8,774 27,067 -
-
Tax Rate - 34.67% -0.11% -355.28% 27.20% 42.69% 33.01% -
Total Cost 225,360 197,792 183,051 166,074 159,648 162,524 167,860 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 -0.90% 1.31% 1.37% 0.00% 2.29% 0.73% 2.34% -
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 12.91 14.19 13.51 11.48 12.69 11.51 80.64 -26.30%
EPS -0.61 1.15 1.33 0.32 1.97 0.59 11.23 -
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 12.50 12.47 11.71 9.91 10.99 10.00 11.35 1.62%
EPS -0.59 1.01 1.15 0.28 1.71 0.51 1.58 -
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 1.86 4.26 5.11 5.97 8.19 6.95 5.18 -15.68%
P/EPS -39.40 52.53 51.88 210.41 52.79 135.59 37.22 -
EY -2.54 1.90 1.93 0.48 1.89 0.74 2.69 -
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 1.98 3.59 4.92 4.62 7.52 7.25 5.32 -15.18%
P/EPS -41.87 44.28 50.00 162.80 48.48 141.53 38.20 -
EY -2.39 2.26 2.00 0.61 2.06 0.71 2.62 -
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