[TDM] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[TDM] TDM BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 14.32%
YoY- 168.52%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 414,607 421,903 453,090 415,910 367,916 384,763 400,678 0.57%
PBT -106,208 4,801 31,676 96,814 27,430 84,635 91,012 -
Tax -11,678 -25,185 -30,172 -2,908 6,261 -24,057 -32,729 -15.77%
NP -117,886 -20,384 1,504 93,906 33,691 60,578 58,283 -
-
NP to SH -107,521 -15,989 3,663 96,569 35,964 62,573 57,361 -
-
Tax Rate - 524.58% 95.25% 3.00% -22.83% 28.42% 35.96% -
Total Cost 532,493 442,287 451,586 322,004 334,225 324,185 342,395 7.63%
-
Net Worth 908,626 1,205,558 1,325,804 1,456,057 0 1,281,568 1,181,082 -4.27%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 908,626 1,205,558 1,325,804 1,456,057 0 1,281,568 1,181,082 -4.27%
NOSH 1,682,641 1,682,641 1,657,877 1,501,089 1,487,407 1,490,196 1,476,352 2.20%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -28.43% -4.83% 0.33% 22.58% 9.16% 15.74% 14.55% -
ROE -11.83% -1.33% 0.28% 6.63% 0.00% 4.88% 4.86% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 24.64 25.20 27.34 27.71 24.74 25.82 27.14 -1.59%
EPS -6.39 -0.95 0.22 6.43 2.42 4.20 3.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.72 0.80 0.97 0.00 0.86 0.80 -6.33%
Adjusted Per Share Value based on latest NOSH - 1,501,089
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 24.21 24.63 26.45 24.28 21.48 22.46 23.39 0.57%
EPS -6.28 -0.93 0.21 5.64 2.10 3.65 3.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5305 0.7038 0.774 0.8501 0.00 0.7482 0.6895 -4.27%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.165 0.245 0.505 0.66 0.665 0.935 0.83 -
P/RPS 0.67 0.97 1.85 2.38 2.69 3.62 3.06 -22.35%
P/EPS -2.58 -25.66 228.48 10.26 27.50 22.27 21.36 -
EY -38.73 -3.90 0.44 9.75 3.64 4.49 4.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.63 0.68 0.00 1.09 1.04 -18.26%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 26/11/18 20/11/17 28/11/16 23/11/15 24/11/14 28/11/13 -
Price 0.21 0.185 0.505 0.70 0.67 0.90 1.01 -
P/RPS 0.85 0.73 1.85 2.53 2.71 3.49 3.72 -21.80%
P/EPS -3.29 -19.37 228.48 10.88 27.71 21.43 26.00 -
EY -30.43 -5.16 0.44 9.19 3.61 4.67 3.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.26 0.63 0.72 0.00 1.05 1.26 -17.74%

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