[TDM] YoY TTM 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- -80.79%
YoY- -96.21%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 434,499 414,607 421,903 453,090 415,910 367,916 384,763 2.04%
PBT 16,990 -106,208 4,801 31,676 96,814 27,430 84,635 -23.46%
Tax -52,328 -11,678 -25,185 -30,172 -2,908 6,261 -24,057 13.81%
NP -35,338 -117,886 -20,384 1,504 93,906 33,691 60,578 -
-
NP to SH -40,672 -107,521 -15,989 3,663 96,569 35,964 62,573 -
-
Tax Rate 307.99% - 524.58% 95.25% 3.00% -22.83% 28.42% -
Total Cost 469,837 532,493 442,287 451,586 322,004 334,225 324,185 6.37%
-
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 -8.13% -28.43% -4.83% 0.33% 22.58% 9.16% 15.74% -
ROE -5.49% -11.83% -1.33% 0.28% 6.63% 0.00% 4.88% -
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 25.22 24.64 25.20 27.34 27.71 24.74 25.82 -0.39%
EPS -2.36 -6.39 -0.95 0.22 6.43 2.42 4.20 -
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 25.37 24.21 24.63 26.45 24.28 21.48 22.46 2.04%
EPS -2.37 -6.28 -0.93 0.21 5.64 2.10 3.65 -
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 0.89 0.67 0.97 1.85 2.38 2.69 3.62 -20.83%
P/EPS -9.53 -2.58 -25.66 228.48 10.26 27.50 22.27 -
EY -10.49 -38.73 -3.90 0.44 9.75 3.64 4.49 -
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 1.05 0.85 0.73 1.85 2.53 2.71 3.49 -18.12%
P/EPS -11.23 -3.29 -19.37 228.48 10.88 27.71 21.43 -
EY -8.91 -30.43 -5.16 0.44 9.19 3.61 4.67 -
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