[TDM] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[TDM] TDM BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -125.2%
YoY- -169.17%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 520,716 524,380 614,164 608,417 606,050 574,684 511,034 1.26%
PBT -54,036 -70,104 25,751 12,329 43,238 67,876 81,420 -
Tax 3,596 5,888 -21,822 -9,566 -20,088 -26,112 -30,809 -
NP -50,440 -64,216 3,929 2,762 23,150 41,764 50,611 -
-
NP to SH -81,484 -84,472 -23,665 -5,181 20,562 38,840 -32,001 86.78%
-
Tax Rate - - 84.74% 77.59% 46.46% 38.47% 37.84% -
Total Cost 571,156 588,596 610,235 605,654 582,900 532,920 460,423 15.49%
-
Net Worth 620,237 637,465 654,694 706,381 706,381 723,609 706,381 -8.32%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 2,928 - - - 4,996 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 620,237 637,465 654,694 706,381 706,381 723,609 706,381 -8.32%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -9.69% -12.25% 0.64% 0.45% 3.82% 7.27% 9.90% -
ROE -13.14% -13.25% -3.61% -0.73% 2.91% 5.37% -4.53% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 30.22 30.44 35.65 35.31 35.18 33.36 29.66 1.25%
EPS -4.72 -4.92 -1.37 -0.31 1.20 2.24 -1.86 86.36%
DPS 0.00 0.00 0.17 0.00 0.00 0.00 0.29 -
NAPS 0.36 0.37 0.38 0.41 0.41 0.42 0.41 -8.32%
Adjusted Per Share Value based on latest NOSH - 1,722,881
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 30.40 30.61 35.86 35.52 35.38 33.55 29.84 1.25%
EPS -4.76 -4.93 -1.38 -0.30 1.20 2.27 -1.87 86.74%
DPS 0.00 0.00 0.17 0.00 0.00 0.00 0.29 -
NAPS 0.3621 0.3722 0.3822 0.4124 0.4124 0.4225 0.4124 -8.32%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.175 0.165 0.19 0.17 0.23 0.275 0.225 -
P/RPS 0.58 0.54 0.53 0.48 0.65 0.82 0.76 -16.53%
P/EPS -3.70 -3.37 -13.83 -56.53 19.27 12.20 -12.11 -54.73%
EY -27.03 -29.71 -7.23 -1.77 5.19 8.20 -8.26 120.89%
DY 0.00 0.00 0.89 0.00 0.00 0.00 1.29 -
P/NAPS 0.49 0.45 0.50 0.41 0.56 0.65 0.55 -7.43%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 29/05/23 28/02/23 29/11/22 29/08/22 30/05/22 28/02/22 -
Price 0.18 0.165 0.175 0.19 0.205 0.27 0.29 -
P/RPS 0.60 0.54 0.49 0.54 0.58 0.81 0.98 -27.96%
P/EPS -3.81 -3.37 -12.74 -63.18 17.18 11.98 -15.61 -61.04%
EY -26.28 -29.71 -7.85 -1.58 5.82 8.35 -6.40 157.09%
DY 0.00 0.00 0.97 0.00 0.00 0.00 1.00 -
P/NAPS 0.50 0.45 0.46 0.46 0.50 0.64 0.71 -20.89%

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