[TDM] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[TDM] TDM BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 74.28%
YoY- -71.15%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 431,725 413,877 408,590 419,024 404,951 401,002 428,102 0.56%
PBT -38,578 -66,042 -11,640 -7,760 -69,034 -16,473 -22,808 41.82%
Tax -180,763 -6,394 -9,378 -12,908 -9,627 -3,660 190 -
NP -219,341 -72,437 -21,018 -20,668 -78,661 -20,133 -22,618 352.87%
-
NP to SH -215,456 -68,722 -6,192 -19,648 -76,393 -17,824 -20,196 382.52%
-
Tax Rate - - - - - - - -
Total Cost 651,066 486,314 429,608 439,692 483,612 421,135 450,720 27.69%
-
Net Worth 740,362 908,626 942,278 942,278 1,110,543 1,205,558 1,127,356 -24.38%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 740,362 908,626 942,278 942,278 1,110,543 1,205,558 1,127,356 -24.38%
NOSH 1,682,641 1,682,641 1,682,641 1,682,641 1,682,641 1,682,641 1,657,877 0.99%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -50.81% -17.50% -5.14% -4.93% -19.42% -5.02% -5.28% -
ROE -29.10% -7.56% -0.66% -2.09% -6.88% -1.48% -1.79% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 25.66 24.60 24.28 24.90 24.07 23.95 25.82 -0.41%
EPS -12.80 -0.04 -1.20 -1.16 -4.58 -1.07 -1.22 377.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.54 0.56 0.56 0.66 0.72 0.68 -25.13%
Adjusted Per Share Value based on latest NOSH - 1,682,641
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 25.20 24.16 23.85 24.46 23.64 23.41 24.99 0.55%
EPS -12.58 -4.01 -0.36 -1.15 -4.46 -1.04 -1.18 382.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4322 0.5305 0.5501 0.5501 0.6484 0.7038 0.6582 -24.39%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.42 0.165 0.185 0.17 0.165 0.245 0.24 -
P/RPS 1.64 0.67 0.76 0.68 0.69 1.02 0.93 45.81%
P/EPS -3.28 -4.04 -50.27 -14.56 -3.63 -23.02 -19.70 -69.63%
EY -30.49 -24.75 -1.99 -6.87 -27.52 -4.34 -5.08 229.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.31 0.33 0.30 0.25 0.34 0.35 94.22%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 02/03/20 26/11/19 27/08/19 28/05/19 28/02/19 26/11/18 27/08/18 -
Price 0.23 0.21 0.185 0.185 0.18 0.185 0.255 -
P/RPS 0.90 0.85 0.76 0.74 0.75 0.77 0.99 -6.14%
P/EPS -1.80 -5.14 -50.27 -15.84 -3.96 -17.38 -20.93 -80.42%
EY -55.67 -19.45 -1.99 -6.31 -25.22 -5.75 -4.78 411.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.39 0.33 0.33 0.27 0.26 0.38 23.18%

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