[TDM] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[TDM] TDM BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 221.37%
YoY- 330.04%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 614,164 608,417 606,050 574,684 511,034 461,249 427,578 27.22%
PBT 25,751 12,329 43,238 67,876 81,420 19,021 -9,446 -
Tax -21,822 -9,566 -20,088 -26,112 -30,809 -11,658 -6,082 133.82%
NP 3,929 2,762 23,150 41,764 50,611 7,362 -15,528 -
-
NP to SH -23,665 -5,181 20,562 38,840 -32,001 7,490 -13,928 42.25%
-
Tax Rate 84.74% 77.59% 46.46% 38.47% 37.84% 61.29% - -
Total Cost 610,235 605,654 582,900 532,920 460,423 453,886 443,106 23.71%
-
Net Worth 654,694 706,381 706,381 723,609 706,381 758,067 758,067 -9.28%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 2,928 - - - 4,996 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 654,694 706,381 706,381 723,609 706,381 758,067 758,067 -9.28%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 0.64% 0.45% 3.82% 7.27% 9.90% 1.60% -3.63% -
ROE -3.61% -0.73% 2.91% 5.37% -4.53% 0.99% -1.84% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 35.65 35.31 35.18 33.36 29.66 26.77 24.82 27.21%
EPS -1.37 -0.31 1.20 2.24 -1.86 0.44 -0.80 42.99%
DPS 0.17 0.00 0.00 0.00 0.29 0.00 0.00 -
NAPS 0.38 0.41 0.41 0.42 0.41 0.44 0.44 -9.28%
Adjusted Per Share Value based on latest NOSH - 1,722,881
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 35.86 35.52 35.38 33.55 29.84 26.93 24.96 27.24%
EPS -1.38 -0.30 1.20 2.27 -1.87 0.44 -0.81 42.50%
DPS 0.17 0.00 0.00 0.00 0.29 0.00 0.00 -
NAPS 0.3822 0.4124 0.4124 0.4225 0.4124 0.4426 0.4426 -9.29%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.19 0.17 0.23 0.275 0.225 0.24 0.235 -
P/RPS 0.53 0.48 0.65 0.82 0.76 0.90 0.95 -32.15%
P/EPS -13.83 -56.53 19.27 12.20 -12.11 55.20 -29.07 -38.97%
EY -7.23 -1.77 5.19 8.20 -8.26 1.81 -3.44 63.85%
DY 0.89 0.00 0.00 0.00 1.29 0.00 0.00 -
P/NAPS 0.50 0.41 0.56 0.65 0.55 0.55 0.53 -3.79%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 29/08/22 30/05/22 28/02/22 30/11/21 30/08/21 -
Price 0.175 0.19 0.205 0.27 0.29 0.245 0.26 -
P/RPS 0.49 0.54 0.58 0.81 0.98 0.92 1.05 -39.75%
P/EPS -12.74 -63.18 17.18 11.98 -15.61 56.35 -32.16 -45.97%
EY -7.85 -1.58 5.82 8.35 -6.40 1.77 -3.11 85.07%
DY 0.97 0.00 0.00 0.00 1.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.50 0.64 0.71 0.56 0.59 -15.25%

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