[TDM] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[TDM] TDM BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -135.01%
YoY- -150.06%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 112,558 98,573 94,187 75,511 99,645 98,305 100,756 7.64%
PBT 56,646 10,521 9,333 -8,536 16,112 13,070 20,015 99.70%
Tax -3,094 342 1,967 861 3,091 -6,416 -5,140 -28.64%
NP 53,552 10,863 11,300 -7,675 19,203 6,654 14,875 134.35%
-
NP to SH 53,411 11,318 11,758 -6,944 19,832 7,600 15,336 129.24%
-
Tax Rate 5.46% -3.25% -21.08% - -19.18% 49.09% 25.68% -
Total Cost 59,006 87,710 82,887 83,186 80,442 91,651 85,881 -22.08%
-
Net Worth 1,422,053 0 0 1,328,199 1,338,292 1,281,568 1,268,169 7.91%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,422,053 0 0 1,328,199 1,338,292 1,281,568 1,268,169 7.91%
NOSH 1,481,305 1,487,407 1,477,073 1,475,777 1,486,991 1,490,196 1,474,615 0.30%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 47.58% 11.02% 12.00% -10.16% 19.27% 6.77% 14.76% -
ROE 3.76% 0.00% 0.00% -0.52% 1.48% 0.59% 1.21% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 7.60 6.63 6.38 5.12 6.70 6.60 6.83 7.36%
EPS 3.60 0.76 0.79 -0.47 1.34 0.51 1.04 128.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.00 0.00 0.90 0.90 0.86 0.86 7.58%
Adjusted Per Share Value based on latest NOSH - 1,475,777
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.53 5.72 5.47 4.38 5.78 5.71 5.85 7.58%
EPS 3.10 0.66 0.68 -0.40 1.15 0.44 0.89 129.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8254 0.00 0.00 0.7709 0.7768 0.7439 0.7361 7.90%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.695 0.665 0.685 0.785 0.83 0.935 1.04 -
P/RPS 9.15 10.03 10.74 15.34 12.39 14.17 15.22 -28.70%
P/EPS 19.28 87.39 86.05 -166.83 62.23 183.33 100.00 -66.52%
EY 5.19 1.14 1.16 -0.60 1.61 0.55 1.00 198.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.00 0.00 0.87 0.92 1.09 1.21 -29.18%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 23/11/15 26/08/15 26/05/15 26/02/15 24/11/14 27/08/14 -
Price 0.675 0.67 0.53 0.675 0.85 0.90 0.955 -
P/RPS 8.88 10.11 8.31 13.19 12.68 13.64 13.98 -26.04%
P/EPS 18.72 88.05 66.58 -143.45 63.73 176.47 91.83 -65.26%
EY 5.34 1.14 1.50 -0.70 1.57 0.57 1.09 187.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.00 0.00 0.75 0.94 1.05 1.11 -26.39%

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