[TDM] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[TDM] TDM BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -50.44%
YoY- -39.44%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 114,124 102,776 98,573 98,305 101,202 133,207 151,506 -4.60%
PBT 11,607 22,663 10,521 13,070 19,551 53,745 71,032 -26.03%
Tax -4,057 166 342 -6,416 -7,042 -13,403 -18,826 -22.55%
NP 7,550 22,829 10,863 6,654 12,509 40,342 52,206 -27.52%
-
NP to SH 8,007 23,417 11,318 7,600 12,549 39,865 51,477 -26.64%
-
Tax Rate 34.95% -0.73% -3.25% 49.09% 36.02% 24.94% 26.50% -
Total Cost 106,574 79,947 87,710 91,651 88,693 92,865 99,300 1.18%
-
Net Worth 1,325,804 1,456,057 0 1,281,568 1,181,082 1,209,222 823,395 8.25%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,325,804 1,456,057 0 1,281,568 1,181,082 1,209,222 823,395 8.25%
NOSH 1,657,877 1,501,089 1,487,407 1,490,196 1,476,352 245,776 235,255 38.42%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 6.62% 22.21% 11.02% 6.77% 12.36% 30.29% 34.46% -
ROE 0.60% 1.61% 0.00% 0.59% 1.06% 3.30% 6.25% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 6.89 6.85 6.63 6.60 6.85 54.20 64.40 -31.07%
EPS 0.48 1.56 0.76 0.51 0.85 16.22 21.87 -47.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.97 0.00 0.86 0.80 4.92 3.50 -21.78%
Adjusted Per Share Value based on latest NOSH - 1,490,196
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 6.66 6.00 5.75 5.74 5.91 7.78 8.85 -4.62%
EPS 0.47 1.37 0.66 0.44 0.73 2.33 3.01 -26.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.774 0.8501 0.00 0.7482 0.6895 0.706 0.4807 8.25%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.505 0.66 0.665 0.935 0.83 3.41 2.68 -
P/RPS 7.33 9.64 10.03 14.17 12.11 6.29 4.16 9.89%
P/EPS 104.52 42.31 87.39 183.33 97.65 21.02 12.25 42.90%
EY 0.96 2.36 1.14 0.55 1.02 4.76 8.16 -29.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.68 0.00 1.09 1.04 0.69 0.77 -3.28%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 20/11/17 28/11/16 23/11/15 24/11/14 28/11/13 29/11/12 24/11/11 -
Price 0.505 0.70 0.67 0.90 1.01 3.25 3.29 -
P/RPS 7.33 10.22 10.11 13.64 14.73 6.00 5.11 6.19%
P/EPS 104.52 44.87 88.05 176.47 118.82 20.04 15.04 38.10%
EY 0.96 2.23 1.14 0.57 0.84 4.99 6.65 -27.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.72 0.00 1.05 1.26 0.66 0.94 -6.44%

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