[TDM] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[TDM] TDM BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -9.48%
YoY- 20.27%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 448,897 428,545 380,829 386,118 370,719 455,820 514,904 -2.25%
PBT 52,996 35,096 67,964 68,359 67,124 149,588 221,952 -21.21%
Tax -34,898 -18,028 76 -13,984 -20,506 -45,670 -57,405 -7.95%
NP 18,098 17,068 68,040 54,375 46,618 103,918 164,547 -30.75%
-
NP to SH 22,730 20,127 69,543 56,638 47,091 102,970 162,307 -27.91%
-
Tax Rate 65.85% 51.37% -0.11% 20.46% 30.55% 30.53% 25.86% -
Total Cost 430,799 411,477 312,789 331,743 324,101 351,902 350,357 3.50%
-
Net Worth 1,442,082 1,324,806 1,422,053 1,338,292 1,244,705 1,228,973 948,999 7.21%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - 6,849 -
Div Payout % - - - - - - 4.22% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,442,082 1,324,806 1,422,053 1,338,292 1,244,705 1,228,973 948,999 7.21%
NOSH 1,657,877 1,505,462 1,481,305 1,486,991 1,481,791 245,794 237,249 38.22%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 4.03% 3.98% 17.87% 14.08% 12.58% 22.80% 31.96% -
ROE 1.58% 1.52% 4.89% 4.23% 3.78% 8.38% 17.10% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 27.08 28.47 25.71 25.97 25.02 185.45 217.03 -29.28%
EPS 1.37 1.34 4.69 3.81 3.18 41.89 68.41 -47.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.89 -
NAPS 0.87 0.88 0.96 0.90 0.84 5.00 4.00 -22.43%
Adjusted Per Share Value based on latest NOSH - 1,486,991
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 26.06 24.87 22.10 22.41 21.52 26.46 29.89 -2.25%
EPS 1.32 1.17 4.04 3.29 2.73 5.98 9.42 -27.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.40 -
NAPS 0.837 0.7689 0.8254 0.7768 0.7225 0.7133 0.5508 7.21%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.45 0.68 0.695 0.83 0.95 3.36 3.76 -
P/RPS 1.66 2.39 2.70 3.20 3.80 1.81 1.73 -0.68%
P/EPS 32.82 50.86 14.80 21.79 29.89 8.02 5.50 34.64%
EY 3.05 1.97 6.75 4.59 3.35 12.47 18.19 -25.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.77 -
P/NAPS 0.52 0.77 0.72 0.92 1.13 0.67 0.94 -9.38%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 28/02/17 29/02/16 26/02/15 20/02/14 26/02/13 27/02/12 -
Price 0.425 0.735 0.675 0.85 0.98 3.36 4.67 -
P/RPS 1.57 2.58 2.63 3.27 3.92 1.81 2.15 -5.10%
P/EPS 30.99 54.98 14.38 22.32 30.84 8.02 6.83 28.63%
EY 3.23 1.82 6.96 4.48 3.24 12.47 14.65 -22.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.62 -
P/NAPS 0.49 0.84 0.70 0.94 1.17 0.67 1.17 -13.49%

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