[TDM] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[TDM] TDM BHD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -79.57%
YoY- -124.69%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 464,904 419,192 395,194 449,327 441,742 411,707 367,648 3.98%
PBT 26,246 -54,437 -63,449 17,360 42,732 84,672 29,979 -2.19%
Tax -12,188 -47,090 -14,412 -26,401 -25,949 -2,732 -497 70.36%
NP 14,058 -101,527 -77,861 -9,041 16,783 81,940 29,482 -11.60%
-
NP to SH 6,225 -103,825 -69,392 -4,710 19,073 84,470 32,246 -23.95%
-
Tax Rate 46.44% - - 152.08% 60.72% 3.23% 1.66% -
Total Cost 450,846 520,719 473,055 458,368 424,959 329,767 338,166 4.90%
-
Net Worth 758,067 723,535 942,278 1,127,356 1,324,806 1,434,649 0 -
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 4,996 - - - - - - -
Div Payout % 80.26% - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 758,067 723,535 942,278 1,127,356 1,324,806 1,434,649 0 -
NOSH 1,722,881 1,682,641 1,682,641 1,657,877 1,505,462 1,479,019 1,477,073 2.59%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 3.02% -24.22% -19.70% -2.01% 3.80% 19.90% 8.02% -
ROE 0.82% -14.35% -7.36% -0.42% 1.44% 5.89% 0.00% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 26.98 24.91 23.49 27.10 29.34 27.84 24.89 1.35%
EPS 0.36 -6.17 -4.12 -0.28 1.27 5.71 2.18 -25.90%
DPS 0.29 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.43 0.56 0.68 0.88 0.97 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,657,877
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 26.98 24.33 22.94 26.08 25.64 23.90 21.34 3.98%
EPS 0.36 -6.03 -4.03 -0.27 1.11 4.90 1.87 -23.99%
DPS 0.29 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.42 0.5469 0.6543 0.7689 0.8327 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.235 0.22 0.185 0.24 0.605 0.69 0.685 -
P/RPS 0.87 0.88 0.79 0.89 2.06 2.48 2.75 -17.43%
P/EPS 65.04 -3.57 -4.49 -84.48 47.75 12.08 31.38 12.90%
EY 1.54 -28.05 -22.29 -1.18 2.09 8.28 3.19 -11.41%
DY 1.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.33 0.35 0.69 0.71 0.00 -
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/08/21 25/08/20 27/08/19 27/08/18 30/08/17 29/08/16 26/08/15 -
Price 0.25 0.23 0.18 0.255 0.51 0.665 0.53 -
P/RPS 0.93 0.92 0.77 0.94 1.74 2.39 2.13 -12.88%
P/EPS 69.19 -3.73 -4.36 -89.76 40.26 11.64 24.28 19.05%
EY 1.45 -26.83 -22.91 -1.11 2.48 8.59 4.12 -15.96%
DY 1.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.53 0.32 0.38 0.58 0.69 0.00 -

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