[TDM] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[TDM] TDM BHD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -116.29%
YoY- 58.41%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 419,024 465,800 455,616 390,088 302,044 349,648 360,336 2.54%
PBT -7,760 -7,496 101,576 -21,276 -34,144 76,648 77,272 -
Tax -12,908 -5,948 -30,752 39,948 3,444 -22,076 -19,932 -6.98%
NP -20,668 -13,444 70,824 18,672 -30,700 54,572 57,340 -
-
NP to SH -19,648 -11,480 73,624 -11,552 -27,776 55,480 56,784 -
-
Tax Rate - - 30.27% - - 28.80% 25.79% -
Total Cost 439,692 479,244 384,792 371,416 332,744 295,076 302,996 6.39%
-
Net Worth 942,278 1,044,462 0 1,443,999 1,328,199 1,254,202 1,276,405 -4.93%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 942,278 1,044,462 0 1,443,999 1,328,199 1,254,202 1,276,405 -4.93%
NOSH 1,682,641 1,657,877 1,505,462 1,520,000 1,475,777 1,475,531 246,886 37.67%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -4.93% -2.89% 15.54% 4.79% -10.16% 15.61% 15.91% -
ROE -2.09% -1.10% 0.00% -0.80% -2.09% 4.42% 4.45% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 24.90 28.10 30.26 25.66 20.47 23.70 145.95 -25.51%
EPS -1.16 -0.68 4.88 -0.76 -1.88 3.76 23.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.63 0.00 0.95 0.90 0.85 5.17 -30.94%
Adjusted Per Share Value based on latest NOSH - 1,520,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 24.32 27.04 26.45 22.64 17.53 20.29 20.91 2.54%
EPS -1.14 -0.67 4.27 -0.67 -1.61 3.22 3.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5469 0.6062 0.00 0.8381 0.7709 0.728 0.7409 -4.93%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.17 0.35 0.67 0.785 0.785 0.92 3.97 -
P/RPS 0.68 1.25 2.21 3.06 3.84 3.88 2.72 -20.62%
P/EPS -14.56 -50.55 13.70 -103.29 -41.71 24.47 17.26 -
EY -6.87 -1.98 7.30 -0.97 -2.40 4.09 5.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.56 0.00 0.83 0.87 1.08 0.77 -14.53%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 23/05/18 25/05/17 31/05/16 26/05/15 29/05/14 21/05/13 -
Price 0.185 0.31 0.69 0.685 0.675 0.965 5.15 -
P/RPS 0.74 1.10 2.28 2.67 3.30 4.07 3.53 -22.91%
P/EPS -15.84 -44.77 14.11 -90.13 -35.86 25.66 22.39 -
EY -6.31 -2.23 7.09 -1.11 -2.79 3.90 4.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.49 0.00 0.72 0.75 1.14 1.00 -16.86%

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