[TDM] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[TDM] TDM BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 44.39%
YoY- -20.26%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 441,742 411,707 367,648 387,660 432,683 493,577 449,312 -0.28%
PBT 42,732 84,672 29,979 91,116 125,206 180,418 166,865 -20.29%
Tax -25,949 -2,732 -497 -24,683 -39,090 -51,314 -44,655 -8.64%
NP 16,783 81,940 29,482 66,433 86,116 129,104 122,210 -28.15%
-
NP to SH 19,073 84,470 32,246 67,522 84,677 128,209 120,112 -26.39%
-
Tax Rate 60.72% 3.23% 1.66% 27.09% 31.22% 28.44% 26.76% -
Total Cost 424,959 329,767 338,166 321,227 346,567 364,473 327,102 4.45%
-
Net Worth 1,324,806 1,434,649 0 1,268,169 1,186,759 1,160,463 692,554 11.40%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - 6,849 -
Div Payout % - - - - - - 5.70% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,324,806 1,434,649 0 1,268,169 1,186,759 1,160,463 692,554 11.40%
NOSH 1,505,462 1,479,019 1,477,073 1,474,615 1,465,135 242,268 230,851 36.64%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 3.80% 19.90% 8.02% 17.14% 19.90% 26.16% 27.20% -
ROE 1.44% 5.89% 0.00% 5.32% 7.14% 11.05% 17.34% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 29.34 27.84 24.89 26.29 29.53 203.73 194.63 -27.02%
EPS 1.27 5.71 2.18 4.58 5.78 52.92 52.03 -46.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.97 -
NAPS 0.88 0.97 0.00 0.86 0.81 4.79 3.00 -18.47%
Adjusted Per Share Value based on latest NOSH - 1,474,615
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 25.64 23.90 21.34 22.50 25.11 28.65 26.08 -0.28%
EPS 1.11 4.90 1.87 3.92 4.91 7.44 6.97 -26.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.40 -
NAPS 0.7689 0.8327 0.00 0.7361 0.6888 0.6736 0.402 11.40%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.605 0.69 0.685 1.04 0.80 4.18 2.99 -
P/RPS 2.06 2.48 2.75 3.96 2.71 2.05 1.54 4.96%
P/EPS 47.75 12.08 31.38 22.71 13.84 7.90 5.75 42.25%
EY 2.09 8.28 3.19 4.40 7.22 12.66 17.40 -29.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.99 -
P/NAPS 0.69 0.71 0.00 1.21 0.99 0.87 1.00 -5.99%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 29/08/16 26/08/15 27/08/14 29/08/13 09/08/12 09/08/11 -
Price 0.51 0.665 0.53 0.955 0.835 4.29 2.84 -
P/RPS 1.74 2.39 2.13 3.63 2.83 2.11 1.46 2.96%
P/EPS 40.26 11.64 24.28 20.86 14.45 8.11 5.46 39.47%
EY 2.48 8.59 4.12 4.79 6.92 12.34 18.32 -28.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.04 -
P/NAPS 0.58 0.69 0.00 1.11 1.03 0.90 0.95 -7.88%

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