[TDM] YoY Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[TDM] TDM BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -70.55%
YoY- -2.3%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 113,904 97,522 75,511 87,412 90,084 97,671 98,240 2.49%
PBT 25,394 -5,319 -8,536 19,162 19,318 25,761 37,951 -6.47%
Tax -7,688 9,987 861 -5,519 -4,983 -7,814 -8,350 -1.36%
NP 17,706 4,668 -7,675 13,643 14,335 17,947 29,601 -8.20%
-
NP to SH 18,406 -2,888 -6,944 13,870 14,196 17,668 29,041 -7.31%
-
Tax Rate 30.27% - - 28.80% 25.79% 30.33% 22.00% -
Total Cost 96,198 92,854 83,186 73,769 75,749 79,724 68,639 5.78%
-
Net Worth 0 1,443,999 1,328,199 1,254,202 1,276,405 1,173,136 684,929 -
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - 6,849 -
Div Payout % - - - - - - 23.58% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 0 1,443,999 1,328,199 1,254,202 1,276,405 1,173,136 684,929 -
NOSH 1,505,462 1,520,000 1,475,777 1,475,531 246,886 236,519 228,309 36.89%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 15.54% 4.79% -10.16% 15.61% 15.91% 18.37% 30.13% -
ROE 0.00% -0.20% -0.52% 1.11% 1.11% 1.51% 4.24% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 7.57 6.42 5.12 5.92 36.49 41.30 43.03 -25.12%
EPS 1.22 -0.19 -0.47 0.94 5.75 7.47 13.11 -32.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.00 0.95 0.90 0.85 5.17 4.96 3.00 -
Adjusted Per Share Value based on latest NOSH - 1,475,531
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 6.61 5.66 4.38 5.07 5.23 5.67 5.70 2.49%
EPS 1.07 -0.17 -0.40 0.81 0.82 1.03 1.69 -7.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.40 -
NAPS 0.00 0.8381 0.7709 0.728 0.7409 0.6809 0.3975 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.67 0.785 0.785 0.92 3.97 4.70 2.87 -
P/RPS 8.86 12.24 15.34 15.53 10.88 11.38 6.67 4.84%
P/EPS 54.80 -413.16 -166.83 97.87 69.04 62.92 22.56 15.92%
EY 1.82 -0.24 -0.60 1.02 1.45 1.59 4.43 -13.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.05 -
P/NAPS 0.00 0.83 0.87 1.08 0.77 0.95 0.96 -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 31/05/16 26/05/15 29/05/14 21/05/13 15/05/12 19/05/11 -
Price 0.69 0.685 0.675 0.965 5.15 4.59 3.15 -
P/RPS 9.12 10.68 13.19 16.29 14.11 11.12 7.32 3.72%
P/EPS 56.44 -360.53 -143.45 102.66 89.57 61.45 24.76 14.70%
EY 1.77 -0.28 -0.70 0.97 1.12 1.63 4.04 -12.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.95 -
P/NAPS 0.00 0.72 0.75 1.14 1.00 0.93 1.05 -

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