[TDM] YoY Quarter Result on 30-Sep-2017 [#3]

Stock
[TDM] TDM BHD
Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 255.72%
YoY- -65.81%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 121,420 106,113 86,700 114,124 102,776 98,573 98,305 3.57%
PBT 27,716 -43,711 -952 11,607 22,663 10,521 13,070 13.33%
Tax -5,345 -107 -2,841 -4,057 166 342 -6,416 -2.99%
NP 22,371 -43,818 -3,793 7,550 22,829 10,863 6,654 22.37%
-
NP to SH 21,752 -41,401 -3,272 8,007 23,417 11,318 7,600 19.13%
-
Tax Rate 19.28% - - 34.95% -0.73% -3.25% 49.09% -
Total Cost 99,049 149,931 90,493 106,574 79,947 87,710 91,651 1.30%
-
Net Worth 740,838 908,626 1,205,558 1,325,804 1,456,057 0 1,281,568 -8.72%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 740,838 908,626 1,205,558 1,325,804 1,456,057 0 1,281,568 -8.72%
NOSH 1,722,881 1,682,641 1,682,641 1,657,877 1,501,089 1,487,407 1,490,196 2.44%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 18.42% -41.29% -4.37% 6.62% 22.21% 11.02% 6.77% -
ROE 2.94% -4.56% -0.27% 0.60% 1.61% 0.00% 0.59% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 7.05 6.31 5.18 6.89 6.85 6.63 6.60 1.10%
EPS 1.26 -0.02 -0.20 0.48 1.56 0.76 0.51 16.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.54 0.72 0.80 0.97 0.00 0.86 -10.90%
Adjusted Per Share Value based on latest NOSH - 1,657,877
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 7.09 6.20 5.06 6.66 6.00 5.75 5.74 3.57%
EPS 1.27 -2.42 -0.19 0.47 1.37 0.66 0.44 19.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4325 0.5305 0.7038 0.774 0.8501 0.00 0.7482 -8.72%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.225 0.165 0.245 0.505 0.66 0.665 0.935 -
P/RPS 3.19 2.62 4.73 7.33 9.64 10.03 14.17 -21.98%
P/EPS 17.82 -6.71 -125.37 104.52 42.31 87.39 183.33 -32.16%
EY 5.61 -14.91 -0.80 0.96 2.36 1.14 0.55 47.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.31 0.34 0.63 0.68 0.00 1.09 -11.59%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 26/11/19 26/11/18 20/11/17 28/11/16 23/11/15 24/11/14 -
Price 0.265 0.21 0.185 0.505 0.70 0.67 0.90 -
P/RPS 3.76 3.33 3.57 7.33 10.22 10.11 13.64 -19.31%
P/EPS 20.99 -8.53 -94.67 104.52 44.87 88.05 176.47 -29.84%
EY 4.76 -11.72 -1.06 0.96 2.23 1.14 0.57 42.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.39 0.26 0.63 0.72 0.00 1.05 -8.39%

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