[TDM] YoY 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 448,896 428,545 380,830 386,117 370,718 455,258 515,519 -2.27%
PBT 52,995 35,096 69,350 68,360 67,125 149,025 221,949 -21.21%
Tax -34,897 -18,028 76 -13,984 -20,505 -45,669 -57,406 -7.95%
NP 18,098 17,068 69,426 54,376 46,620 103,356 164,543 -30.75%
-
NP to SH 22,730 20,128 70,929 56,640 47,093 102,408 162,281 -27.91%
-
Tax Rate 65.85% 51.37% -0.11% 20.46% 30.55% 30.65% 25.86% -
Total Cost 430,798 411,477 311,404 331,741 324,098 351,902 350,976 3.47%
-
Net Worth 1,442,082 1,324,806 1,422,888 1,332,845 1,258,250 1,258,190 1,189,626 3.25%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,442,082 1,324,806 1,422,888 1,332,845 1,258,250 1,258,190 1,189,626 3.25%
NOSH 1,657,877 1,505,462 1,482,175 1,480,939 1,480,294 245,740 236,506 38.30%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 4.03% 3.98% 18.23% 14.08% 12.58% 22.70% 31.92% -
ROE 1.58% 1.52% 4.98% 4.25% 3.74% 8.14% 13.64% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 27.08 28.47 25.69 26.07 25.04 185.26 217.97 -29.33%
EPS 1.44 1.34 4.79 3.82 3.18 41.67 69.72 -47.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.88 0.96 0.90 0.85 5.12 5.03 -25.33%
Adjusted Per Share Value based on latest NOSH - 1,486,991
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 26.05 24.87 22.10 22.41 21.52 26.42 29.92 -2.27%
EPS 1.32 1.17 4.12 3.29 2.73 5.94 9.42 -27.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.837 0.7689 0.8259 0.7736 0.7303 0.7303 0.6905 3.25%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.45 0.68 0.695 0.83 0.95 3.36 3.76 -
P/RPS 1.66 2.39 2.70 3.18 3.79 1.81 1.72 -0.58%
P/EPS 32.82 50.86 14.52 21.70 29.86 8.06 5.48 34.72%
EY 3.05 1.97 6.89 4.61 3.35 12.40 18.25 -25.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.77 0.72 0.92 1.12 0.66 0.75 -5.91%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 28/02/17 29/02/16 26/02/15 20/02/14 26/02/13 27/02/12 -
Price 0.425 0.735 0.675 0.85 0.98 3.36 4.67 -
P/RPS 1.57 2.58 2.63 3.26 3.91 1.81 2.14 -5.02%
P/EPS 30.99 54.97 14.11 22.22 30.80 8.06 6.81 28.70%
EY 3.23 1.82 7.09 4.50 3.25 12.40 14.69 -22.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.84 0.70 0.94 1.15 0.66 0.93 -10.12%

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