[TDM] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[TDM] TDM BHD
Announcement Date
25-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -273.57%
YoY- 95.03%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 461,249 427,578 411,100 442,877 417,576 383,524 431,296 4.57%
PBT 19,021 -9,446 -13,328 9,062 7,745 -43,814 -13,976 -
Tax -11,658 -6,082 -5,316 -8,796 -6,658 702 -1,960 227.92%
NP 7,362 -15,528 -18,644 266 1,086 -43,112 -15,936 -
-
NP to SH 7,490 -13,928 -16,884 -10,714 -2,868 -47,806 -33,120 -
-
Tax Rate 61.29% - - 97.06% 85.97% - - -
Total Cost 453,886 443,106 429,744 442,611 416,489 426,636 447,232 0.98%
-
Net Worth 758,067 758,067 740,838 740,838 740,838 723,535 723,535 3.15%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 4,996 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 758,067 758,067 740,838 740,838 740,838 723,535 723,535 3.15%
NOSH 1,722,881 1,722,881 1,722,881 1,722,881 1,722,881 1,682,641 1,682,641 1.58%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 1.60% -3.63% -4.54% 0.06% 0.26% -11.24% -3.69% -
ROE 0.99% -1.84% -2.28% -1.45% -0.39% -6.61% -4.58% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 26.77 24.82 23.86 25.71 24.24 22.79 25.63 2.94%
EPS 0.44 -0.80 -0.96 -0.63 -0.17 -2.84 -1.96 -
DPS 0.00 0.00 0.00 0.29 0.00 0.00 0.00 -
NAPS 0.44 0.44 0.43 0.43 0.43 0.43 0.43 1.54%
Adjusted Per Share Value based on latest NOSH - 1,722,881
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 26.93 24.96 24.00 25.86 24.38 22.39 25.18 4.57%
EPS 0.44 -0.81 -0.99 -0.63 -0.17 -2.79 -1.93 -
DPS 0.00 0.00 0.00 0.29 0.00 0.00 0.00 -
NAPS 0.4426 0.4426 0.4325 0.4325 0.4325 0.4224 0.4224 3.16%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.24 0.235 0.27 0.355 0.225 0.22 0.17 -
P/RPS 0.90 0.95 1.13 1.38 0.93 0.97 0.66 22.94%
P/EPS 55.20 -29.07 -27.55 -57.09 -135.16 -7.74 -8.64 -
EY 1.81 -3.44 -3.63 -1.75 -0.74 -12.91 -11.58 -
DY 0.00 0.00 0.00 0.82 0.00 0.00 0.00 -
P/NAPS 0.55 0.53 0.63 0.83 0.52 0.51 0.40 23.62%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 30/08/21 31/05/21 25/03/21 25/11/20 25/08/20 29/06/20 -
Price 0.245 0.26 0.27 0.30 0.265 0.23 0.215 -
P/RPS 0.92 1.05 1.13 1.17 1.09 1.01 0.84 6.24%
P/EPS 56.35 -32.16 -27.55 -48.24 -159.19 -8.10 -10.92 -
EY 1.77 -3.11 -3.63 -2.07 -0.63 -12.35 -9.16 -
DY 0.00 0.00 0.00 0.97 0.00 0.00 0.00 -
P/NAPS 0.56 0.59 0.63 0.70 0.62 0.53 0.50 7.84%

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