[TDM] YoY TTM 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- -9.99%
YoY- -52.24%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 449,327 441,742 411,707 367,648 387,660 432,683 493,577 -1.55%
PBT 17,360 42,732 84,672 29,979 91,116 125,206 180,418 -32.29%
Tax -26,401 -25,949 -2,732 -497 -24,683 -39,090 -51,314 -10.48%
NP -9,041 16,783 81,940 29,482 66,433 86,116 129,104 -
-
NP to SH -4,710 19,073 84,470 32,246 67,522 84,677 128,209 -
-
Tax Rate 152.08% 60.72% 3.23% 1.66% 27.09% 31.22% 28.44% -
Total Cost 458,368 424,959 329,767 338,166 321,227 346,567 364,473 3.89%
-
Net Worth 1,127,356 1,324,806 1,434,649 0 1,268,169 1,186,759 1,160,463 -0.48%
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 1,434,649 0 1,268,169 1,186,759 1,160,463 -0.48%
NOSH 1,657,877 1,505,462 1,479,019 1,477,073 1,474,615 1,465,135 242,268 37.76%
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 -2.01% 3.80% 19.90% 8.02% 17.14% 19.90% 26.16% -
ROE -0.42% 1.44% 5.89% 0.00% 5.32% 7.14% 11.05% -
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 27.10 29.34 27.84 24.89 26.29 29.53 203.73 -28.54%
EPS -0.28 1.27 5.71 2.18 4.58 5.78 52.92 -
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 26.23 25.79 24.04 21.46 22.63 25.26 28.82 -1.55%
EPS -0.27 1.11 4.93 1.88 3.94 4.94 7.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6582 0.7734 0.8376 0.00 0.7404 0.6929 0.6775 -0.48%
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 0.89 2.06 2.48 2.75 3.96 2.71 2.05 -12.97%
P/EPS -84.48 47.75 12.08 31.38 22.71 13.84 7.90 -
EY -1.18 2.09 8.28 3.19 4.40 7.22 12.66 -
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 0.94 1.74 2.39 2.13 3.63 2.83 2.11 -12.60%
P/EPS -89.76 40.26 11.64 24.28 20.86 14.45 8.11 -
EY -1.11 2.48 8.59 4.12 4.79 6.92 12.34 -
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