[TDM] YoY Quarter Result on 30-Jun-2016 [#2]

Stock
[TDM] TDM BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 883.55%
YoY- 92.46%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 99,539 97,601 99,717 103,054 94,187 100,756 81,143 3.46%
PBT -3,880 -9,531 -4,451 22,824 9,333 20,015 -4,133 -1.04%
Tax -1,462 1,582 -1,503 -631 1,967 -5,140 -1,499 -0.41%
NP -5,342 -7,949 -5,954 22,193 11,300 14,875 -5,632 -0.87%
-
NP to SH 1,815 -7,229 -5,142 22,629 11,758 15,336 -5,421 -
-
Tax Rate - - - 2.76% -21.08% 25.68% - -
Total Cost 104,881 105,550 105,671 80,861 82,887 85,881 86,775 3.20%
-
Net Worth 942,278 1,127,356 1,324,806 1,434,649 0 1,268,169 1,186,759 -3.77%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 942,278 1,127,356 1,324,806 1,434,649 0 1,268,169 1,186,759 -3.77%
NOSH 1,682,641 1,657,877 1,656,008 1,479,019 1,477,073 1,474,615 1,465,135 2.33%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -5.37% -8.14% -5.97% 21.54% 12.00% 14.76% -6.94% -
ROE 0.19% -0.64% -0.39% 1.58% 0.00% 1.21% -0.46% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 5.92 5.89 6.62 6.97 6.38 6.83 5.54 1.11%
EPS -0.31 -0.44 -0.34 1.53 0.79 1.04 -0.37 -2.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.68 0.88 0.97 0.00 0.86 0.81 -5.96%
Adjusted Per Share Value based on latest NOSH - 1,479,019
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 5.81 5.70 5.82 6.02 5.50 5.88 4.74 3.44%
EPS 0.11 -0.42 -0.30 1.32 0.69 0.90 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5501 0.6582 0.7734 0.8376 0.00 0.7404 0.6929 -3.77%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.185 0.24 0.605 0.69 0.685 1.04 0.80 -
P/RPS 3.13 4.08 9.13 9.90 10.74 15.22 14.44 -22.48%
P/EPS 171.51 -55.04 -177.13 45.10 86.05 100.00 -216.22 -
EY 0.58 -1.82 -0.56 2.22 1.16 1.00 -0.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.69 0.71 0.00 1.21 0.99 -16.72%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/08/19 27/08/18 30/08/17 29/08/16 26/08/15 27/08/14 29/08/13 -
Price 0.185 0.255 0.51 0.665 0.53 0.955 0.835 -
P/RPS 3.13 4.33 7.70 9.54 8.31 13.98 15.08 -23.04%
P/EPS 171.51 -58.48 -149.32 43.46 66.58 91.83 -225.68 -
EY 0.58 -1.71 -0.67 2.30 1.50 1.09 -0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.38 0.58 0.69 0.00 1.11 1.03 -17.27%

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