[TDM] QoQ Quarter 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- 179.92%
YoY- 737.33%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 121,152 114,124 99,717 113,904 125,193 102,776 103,054 11.35%
PBT 17,158 11,607 -4,451 25,394 -5,072 22,663 22,824 -17.28%
Tax -22,439 -4,057 -1,503 -7,688 -18,214 166 -631 974.37%
NP -5,281 7,550 -5,954 17,706 -23,286 22,829 22,193 -
-
NP to SH -2,618 8,007 -5,142 18,406 -23,031 23,417 22,629 -
-
Tax Rate 130.78% 34.95% - 30.27% - -0.73% 2.76% -
Total Cost 126,433 106,574 105,671 96,198 148,479 79,947 80,861 34.60%
-
Net Worth 1,442,082 1,325,804 1,324,806 0 1,324,806 1,456,057 1,434,649 0.34%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,442,082 1,325,804 1,324,806 0 1,324,806 1,456,057 1,434,649 0.34%
NOSH 1,657,877 1,657,877 1,656,008 1,505,462 1,505,462 1,501,089 1,479,019 7.88%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -4.36% 6.62% -5.97% 15.54% -18.60% 22.21% 21.54% -
ROE -0.18% 0.60% -0.39% 0.00% -1.74% 1.61% 1.58% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 7.31 6.89 6.62 7.57 8.32 6.85 6.97 3.21%
EPS -0.16 0.48 -0.34 1.22 -1.53 1.56 1.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.80 0.88 0.00 0.88 0.97 0.97 -6.97%
Adjusted Per Share Value based on latest NOSH - 1,505,462
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 7.03 6.62 5.79 6.61 7.27 5.97 5.98 11.35%
EPS -0.15 0.46 -0.30 1.07 -1.34 1.36 1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.837 0.7695 0.7689 0.00 0.7689 0.8451 0.8327 0.34%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.45 0.505 0.605 0.67 0.68 0.66 0.69 -
P/RPS 6.16 7.33 9.13 8.86 8.18 9.64 9.90 -27.05%
P/EPS -284.91 104.52 -177.13 54.80 -44.45 42.31 45.10 -
EY -0.35 0.96 -0.56 1.82 -2.25 2.36 2.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.63 0.69 0.00 0.77 0.68 0.71 -18.70%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 20/11/17 30/08/17 25/05/17 28/02/17 28/11/16 29/08/16 -
Price 0.425 0.505 0.51 0.69 0.735 0.70 0.665 -
P/RPS 5.81 7.33 7.70 9.12 8.84 10.22 9.54 -28.08%
P/EPS -269.09 104.52 -149.32 56.44 -48.04 44.87 43.46 -
EY -0.37 0.96 -0.67 1.77 -2.08 2.23 2.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.63 0.58 0.00 0.84 0.72 0.69 -20.35%

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