[TDM] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[TDM] TDM BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 105.8%
YoY- -43.72%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 434,793 393,256 451,443 444,927 402,840 374,217 368,047 2.81%
PBT -39,904 -69,100 22,440 65,809 71,181 40,661 66,968 -
Tax -49,393 -11,368 -29,486 -26,367 -134 -7,604 -21,042 15.26%
NP -89,297 -80,468 -7,046 39,442 71,047 33,057 45,926 -
-
NP to SH -82,920 -78,436 -2,623 41,421 73,599 35,824 46,765 -
-
Tax Rate - - 131.40% 40.07% 0.19% 18.70% 31.42% -
Total Cost 524,090 473,724 458,489 405,485 331,793 341,160 322,121 8.44%
-
Net Worth 723,535 942,278 1,044,462 0 1,443,999 1,328,199 1,254,202 -8.75%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 723,535 942,278 1,044,462 0 1,443,999 1,328,199 1,254,202 -8.75%
NOSH 1,682,641 1,682,641 1,657,877 1,505,462 1,520,000 1,475,777 1,475,531 2.21%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -20.54% -20.46% -1.56% 8.86% 17.64% 8.83% 12.48% -
ROE -11.46% -8.32% -0.25% 0.00% 5.10% 2.70% 3.73% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 25.84 23.37 27.23 29.55 26.50 25.36 24.94 0.59%
EPS -4.93 -4.66 -0.16 2.75 4.84 2.43 3.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.56 0.63 0.00 0.95 0.90 0.85 -10.72%
Adjusted Per Share Value based on latest NOSH - 1,505,462
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 25.24 22.83 26.20 25.82 23.38 21.72 21.36 2.81%
EPS -4.81 -4.55 -0.15 2.40 4.27 2.08 2.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.5469 0.6062 0.00 0.8381 0.7709 0.728 -8.75%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.17 0.17 0.35 0.67 0.785 0.785 0.92 -
P/RPS 0.66 0.73 1.29 2.27 2.96 3.10 3.69 -24.91%
P/EPS -3.45 -3.65 -221.22 24.35 16.21 32.34 29.03 -
EY -28.99 -27.42 -0.45 4.11 6.17 3.09 3.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.30 0.56 0.00 0.83 0.87 1.08 -15.24%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/06/20 28/05/19 23/05/18 25/05/17 31/05/16 26/05/15 29/05/14 -
Price 0.215 0.185 0.31 0.69 0.685 0.675 0.965 -
P/RPS 0.83 0.79 1.14 2.33 2.58 2.66 3.87 -22.61%
P/EPS -4.36 -3.97 -195.94 25.08 14.15 27.81 30.45 -
EY -22.92 -25.20 -0.51 3.99 7.07 3.60 3.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.33 0.49 0.00 0.72 0.75 1.14 -12.82%

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