[TDM] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[TDM] TDM BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -1009.86%
YoY- -285.56%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 383,524 431,296 431,725 413,877 408,590 419,024 404,951 -3.56%
PBT -43,814 -13,976 -38,578 -66,042 -11,640 -7,760 -69,034 -26.16%
Tax 702 -1,960 -180,763 -6,394 -9,378 -12,908 -9,627 -
NP -43,112 -15,936 -219,341 -72,437 -21,018 -20,668 -78,661 -33.05%
-
NP to SH -47,806 -33,120 -215,456 -68,722 -6,192 -19,648 -76,393 -26.85%
-
Tax Rate - - - - - - - -
Total Cost 426,636 447,232 651,066 486,314 429,608 439,692 483,612 -8.02%
-
Net Worth 723,535 723,535 740,362 908,626 942,278 942,278 1,110,543 -24.86%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 723,535 723,535 740,362 908,626 942,278 942,278 1,110,543 -24.86%
NOSH 1,682,641 1,682,641 1,682,641 1,682,641 1,682,641 1,682,641 1,682,641 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -11.24% -3.69% -50.81% -17.50% -5.14% -4.93% -19.42% -
ROE -6.61% -4.58% -29.10% -7.56% -0.66% -2.09% -6.88% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 22.79 25.63 25.66 24.60 24.28 24.90 24.07 -3.58%
EPS -2.84 -1.96 -12.80 -0.04 -1.20 -1.16 -4.58 -27.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.43 0.44 0.54 0.56 0.56 0.66 -24.86%
Adjusted Per Share Value based on latest NOSH - 1,682,641
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 22.39 25.18 25.20 24.16 23.85 24.46 23.64 -3.56%
EPS -2.79 -1.93 -12.58 -4.01 -0.36 -1.15 -4.46 -26.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4224 0.4224 0.4322 0.5305 0.5501 0.5501 0.6484 -24.87%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.22 0.17 0.42 0.165 0.185 0.17 0.165 -
P/RPS 0.97 0.66 1.64 0.67 0.76 0.68 0.69 25.51%
P/EPS -7.74 -8.64 -3.28 -4.04 -50.27 -14.56 -3.63 65.73%
EY -12.91 -11.58 -30.49 -24.75 -1.99 -6.87 -27.52 -39.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.40 0.95 0.31 0.33 0.30 0.25 60.91%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 29/06/20 02/03/20 26/11/19 27/08/19 28/05/19 28/02/19 -
Price 0.23 0.215 0.23 0.21 0.185 0.185 0.18 -
P/RPS 1.01 0.84 0.90 0.85 0.76 0.74 0.75 21.96%
P/EPS -8.10 -10.92 -1.80 -5.14 -50.27 -15.84 -3.96 61.20%
EY -12.35 -9.16 -55.67 -19.45 -1.99 -6.31 -25.22 -37.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.50 0.52 0.39 0.33 0.33 0.27 56.83%

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