[TDM] QoQ Annualized Quarter 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- 15.41%
YoY- 20.27%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 357,696 339,396 302,044 386,117 381,962 376,336 349,648 1.52%
PBT 15,089 1,592 -34,144 68,360 69,664 78,356 76,648 -66.12%
Tax 4,226 5,656 3,444 -13,984 -22,766 -21,316 -22,076 -
NP 19,316 7,248 -30,700 54,376 46,897 57,040 54,572 -49.93%
-
NP to SH 21,508 9,626 -27,776 56,640 49,077 58,416 55,480 -46.80%
-
Tax Rate -28.01% -355.28% - 20.46% 32.68% 27.20% 28.80% -
Total Cost 338,380 332,148 332,744 331,741 335,065 319,296 295,076 9.54%
-
Net Worth 0 0 1,328,199 1,332,845 1,276,406 1,275,070 1,254,202 -
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 0 0 1,328,199 1,332,845 1,276,406 1,275,070 1,254,202 -
NOSH 1,484,576 1,478,378 1,475,777 1,480,939 1,484,193 1,482,639 1,475,531 0.40%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 5.40% 2.14% -10.16% 14.08% 12.28% 15.16% 15.61% -
ROE 0.00% 0.00% -2.09% 4.25% 3.84% 4.58% 4.42% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 24.09 22.96 20.47 26.07 25.74 25.38 23.70 1.09%
EPS 1.45 0.64 -1.88 3.82 3.31 3.94 3.76 -46.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.90 0.90 0.86 0.86 0.85 -
Adjusted Per Share Value based on latest NOSH - 1,486,991
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 20.76 19.70 17.53 22.41 22.17 21.84 20.29 1.53%
EPS 1.25 0.56 -1.61 3.29 2.85 3.39 3.22 -46.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.7709 0.7736 0.7409 0.7401 0.728 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.665 0.685 0.785 0.83 0.935 1.04 0.92 -
P/RPS 2.76 2.98 3.84 3.18 3.63 4.10 3.88 -20.29%
P/EPS 45.90 105.20 -41.71 21.70 28.28 26.40 24.47 52.03%
EY 2.18 0.95 -2.40 4.61 3.54 3.79 4.09 -34.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.87 0.92 1.09 1.21 1.08 -
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 26/08/15 26/05/15 26/02/15 24/11/14 27/08/14 29/05/14 -
Price 0.67 0.53 0.675 0.85 0.90 0.955 0.965 -
P/RPS 2.78 2.31 3.30 3.26 3.50 3.76 4.07 -22.42%
P/EPS 46.25 81.40 -35.86 22.22 27.22 24.24 25.66 48.05%
EY 2.16 1.23 -2.79 4.50 3.67 4.13 3.90 -32.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.75 0.94 1.05 1.11 1.14 -

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