[TDM] YoY TTM 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- -36.75%
YoY- -23.4%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 451,443 444,927 402,840 374,217 368,047 448,233 514,335 -2.14%
PBT 22,440 65,809 71,181 40,661 66,968 143,145 209,762 -31.08%
Tax -29,486 -26,367 -134 -7,604 -21,042 -42,839 -56,869 -10.36%
NP -7,046 39,442 71,047 33,057 45,926 100,306 152,893 -
-
NP to SH -2,623 41,421 73,599 35,824 46,765 99,498 150,934 -
-
Tax Rate 131.40% 40.07% 0.19% 18.70% 31.42% 29.93% 27.11% -
Total Cost 458,489 405,485 331,793 341,160 322,121 347,927 361,442 4.04%
-
Net Worth 1,044,462 0 1,443,999 1,328,199 1,254,202 1,234,434 1,173,136 -1.91%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,044,462 0 1,443,999 1,328,199 1,254,202 1,234,434 1,173,136 -1.91%
NOSH 1,657,877 1,505,462 1,520,000 1,475,777 1,475,531 246,886 236,519 38.31%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -1.56% 8.86% 17.64% 8.83% 12.48% 22.38% 29.73% -
ROE -0.25% 0.00% 5.10% 2.70% 3.73% 8.06% 12.87% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 27.23 29.55 26.50 25.36 24.94 181.55 217.46 -29.25%
EPS -0.16 2.75 4.84 2.43 3.17 40.30 63.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.00 0.95 0.90 0.85 5.00 4.96 -29.08%
Adjusted Per Share Value based on latest NOSH - 1,475,777
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 26.20 25.82 23.38 21.72 21.36 26.02 29.85 -2.14%
EPS -0.15 2.40 4.27 2.08 2.71 5.78 8.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6062 0.00 0.8381 0.7709 0.728 0.7165 0.6809 -1.91%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.35 0.67 0.785 0.785 0.92 3.97 4.70 -
P/RPS 1.29 2.27 2.96 3.10 3.69 2.19 2.16 -8.22%
P/EPS -221.22 24.35 16.21 32.34 29.03 9.85 7.37 -
EY -0.45 4.11 6.17 3.09 3.44 10.15 13.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.00 0.83 0.87 1.08 0.79 0.95 -8.42%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/05/18 25/05/17 31/05/16 26/05/15 29/05/14 21/05/13 15/05/12 -
Price 0.31 0.69 0.685 0.675 0.965 5.15 4.59 -
P/RPS 1.14 2.33 2.58 2.66 3.87 2.84 2.11 -9.74%
P/EPS -195.94 25.08 14.15 27.81 30.45 12.78 7.19 -
EY -0.51 3.99 7.07 3.60 3.28 7.83 13.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.00 0.72 0.75 1.14 1.03 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