[TDM] QoQ Quarter Result on 30-Jun-2016 [#2]

Stock
[TDM] TDM BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 883.55%
YoY- 92.46%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 113,904 125,193 102,776 103,054 97,522 112,558 98,573 10.10%
PBT 25,394 -5,072 22,663 22,824 -5,319 56,646 10,521 79.83%
Tax -7,688 -18,214 166 -631 651 -3,094 342 -
NP 17,706 -23,286 22,829 22,193 -4,668 53,552 10,863 38.45%
-
NP to SH 18,406 -23,031 23,417 22,629 -2,888 53,411 11,318 38.24%
-
Tax Rate 30.27% - -0.73% 2.76% - 5.46% -3.25% -
Total Cost 96,198 148,479 79,947 80,861 102,190 59,006 87,710 6.34%
-
Net Worth 0 1,324,806 1,456,057 1,434,649 1,443,999 1,422,053 0 -
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 0 1,324,806 1,456,057 1,434,649 1,443,999 1,422,053 0 -
NOSH 1,505,462 1,505,462 1,501,089 1,479,019 1,520,000 1,481,305 1,487,407 0.80%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 15.54% -18.60% 22.21% 21.54% -4.79% 47.58% 11.02% -
ROE 0.00% -1.74% 1.61% 1.58% -0.20% 3.76% 0.00% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 7.57 8.32 6.85 6.97 6.42 7.60 6.63 9.23%
EPS 1.22 -1.53 1.56 1.53 -0.19 3.60 0.76 37.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.88 0.97 0.97 0.95 0.96 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,479,019
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 6.61 7.27 5.97 5.98 5.66 6.53 5.72 10.11%
EPS 1.07 -1.34 1.36 1.31 -0.17 3.10 0.66 37.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.7689 0.8451 0.8327 0.8381 0.8254 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.67 0.68 0.66 0.69 0.785 0.695 0.665 -
P/RPS 8.86 8.18 9.64 9.90 12.24 9.15 10.03 -7.92%
P/EPS 54.80 -44.45 42.31 45.10 -413.16 19.28 87.39 -26.71%
EY 1.82 -2.25 2.36 2.22 -0.24 5.19 1.14 36.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.77 0.68 0.71 0.83 0.72 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 28/02/17 28/11/16 29/08/16 31/05/16 29/02/16 23/11/15 -
Price 0.69 0.735 0.70 0.665 0.685 0.675 0.67 -
P/RPS 9.12 8.84 10.22 9.54 10.68 8.88 10.11 -6.63%
P/EPS 56.44 -48.04 44.87 43.46 -360.53 18.72 88.05 -25.63%
EY 1.77 -2.08 2.23 2.30 -0.28 5.34 1.14 34.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.84 0.72 0.69 0.72 0.70 0.00 -

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