[TDM] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[TDM] TDM BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 153.78%
YoY- 361.18%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 606,050 574,684 511,034 461,249 427,578 411,100 442,877 23.32%
PBT 43,238 67,876 81,420 19,021 -9,446 -13,328 9,062 184.23%
Tax -20,088 -26,112 -30,809 -11,658 -6,082 -5,316 -8,796 73.68%
NP 23,150 41,764 50,611 7,362 -15,528 -18,644 266 1880.00%
-
NP to SH 20,562 38,840 -32,001 7,490 -13,928 -16,884 -10,714 -
-
Tax Rate 46.46% 38.47% 37.84% 61.29% - - 97.06% -
Total Cost 582,900 532,920 460,423 453,886 443,106 429,744 442,611 20.20%
-
Net Worth 706,381 723,609 706,381 758,067 758,067 740,838 740,838 -3.13%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 4,996 - - - 4,996 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 706,381 723,609 706,381 758,067 758,067 740,838 740,838 -3.13%
NOSH 1,722,881 1,722,881 1,722,881 1,722,881 1,722,881 1,722,881 1,722,881 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 3.82% 7.27% 9.90% 1.60% -3.63% -4.54% 0.06% -
ROE 2.91% 5.37% -4.53% 0.99% -1.84% -2.28% -1.45% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 35.18 33.36 29.66 26.77 24.82 23.86 25.71 23.32%
EPS 1.20 2.24 -1.86 0.44 -0.80 -0.96 -0.63 -
DPS 0.00 0.00 0.29 0.00 0.00 0.00 0.29 -
NAPS 0.41 0.42 0.41 0.44 0.44 0.43 0.43 -3.13%
Adjusted Per Share Value based on latest NOSH - 1,722,881
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 35.38 33.55 29.84 26.93 24.96 24.00 25.86 23.31%
EPS 1.20 2.27 -1.87 0.44 -0.81 -0.99 -0.63 -
DPS 0.00 0.00 0.29 0.00 0.00 0.00 0.29 -
NAPS 0.4124 0.4225 0.4124 0.4426 0.4426 0.4325 0.4325 -3.13%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.23 0.275 0.225 0.24 0.235 0.27 0.355 -
P/RPS 0.65 0.82 0.76 0.90 0.95 1.13 1.38 -39.54%
P/EPS 19.27 12.20 -12.11 55.20 -29.07 -27.55 -57.09 -
EY 5.19 8.20 -8.26 1.81 -3.44 -3.63 -1.75 -
DY 0.00 0.00 1.29 0.00 0.00 0.00 0.82 -
P/NAPS 0.56 0.65 0.55 0.55 0.53 0.63 0.83 -23.12%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 30/05/22 28/02/22 30/11/21 30/08/21 31/05/21 25/03/21 -
Price 0.205 0.27 0.29 0.245 0.26 0.27 0.30 -
P/RPS 0.58 0.81 0.98 0.92 1.05 1.13 1.17 -37.44%
P/EPS 17.18 11.98 -15.61 56.35 -32.16 -27.55 -48.24 -
EY 5.82 8.35 -6.40 1.77 -3.11 -3.63 -2.07 -
DY 0.00 0.00 1.00 0.00 0.00 0.00 0.97 -
P/NAPS 0.50 0.64 0.71 0.56 0.59 0.63 0.70 -20.14%

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