[TDM] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[TDM] TDM BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -0.69%
YoY- -53.0%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 444,927 402,840 374,217 368,047 448,233 514,335 416,917 1.08%
PBT 65,809 71,181 40,661 66,968 143,145 209,762 140,576 -11.87%
Tax -26,367 -134 -7,604 -21,042 -42,839 -56,869 -37,821 -5.83%
NP 39,442 71,047 33,057 45,926 100,306 152,893 102,755 -14.73%
-
NP to SH 41,421 73,599 35,824 46,765 99,498 150,934 100,657 -13.74%
-
Tax Rate 40.07% 0.19% 18.70% 31.42% 29.93% 27.11% 26.90% -
Total Cost 405,485 331,793 341,160 322,121 347,927 361,442 314,162 4.34%
-
Net Worth 0 1,443,999 1,328,199 1,254,202 1,234,434 1,173,136 684,929 -
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - 6,849 -
Div Payout % - - - - - - 6.80% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 0 1,443,999 1,328,199 1,254,202 1,234,434 1,173,136 684,929 -
NOSH 1,505,462 1,520,000 1,475,777 1,475,531 246,886 236,519 228,309 36.89%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 8.86% 17.64% 8.83% 12.48% 22.38% 29.73% 24.65% -
ROE 0.00% 5.10% 2.70% 3.73% 8.06% 12.87% 14.70% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 29.55 26.50 25.36 24.94 181.55 217.46 182.61 -26.15%
EPS 2.75 4.84 2.43 3.17 40.30 63.81 44.09 -36.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.00 0.95 0.90 0.85 5.00 4.96 3.00 -
Adjusted Per Share Value based on latest NOSH - 1,475,531
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 25.98 23.52 21.85 21.49 26.17 30.03 24.34 1.09%
EPS 2.42 4.30 2.09 2.73 5.81 8.81 5.88 -13.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.40 -
NAPS 0.00 0.843 0.7754 0.7322 0.7207 0.6849 0.3999 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.67 0.785 0.785 0.92 3.97 4.70 2.87 -
P/RPS 2.27 2.96 3.10 3.69 2.19 2.16 1.57 6.33%
P/EPS 24.35 16.21 32.34 29.03 9.85 7.37 6.51 24.56%
EY 4.11 6.17 3.09 3.44 10.15 13.58 15.36 -19.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.05 -
P/NAPS 0.00 0.83 0.87 1.08 0.79 0.95 0.96 -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 31/05/16 26/05/15 29/05/14 21/05/13 15/05/12 19/05/11 -
Price 0.69 0.685 0.675 0.965 5.15 4.59 3.15 -
P/RPS 2.33 2.58 2.66 3.87 2.84 2.11 1.72 5.18%
P/EPS 25.08 14.15 27.81 30.45 12.78 7.19 7.14 23.26%
EY 3.99 7.07 3.60 3.28 7.83 13.90 14.00 -18.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.95 -
P/NAPS 0.00 0.72 0.75 1.14 1.03 0.93 1.05 -

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