[TDM] QoQ Cumulative 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- 180.67%
YoY- 361.18%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 303,025 143,671 511,034 345,937 213,789 102,775 442,877 -22.40%
PBT 21,619 16,969 81,420 14,266 -4,723 -3,332 9,062 78.82%
Tax -10,044 -6,528 -30,809 -8,744 -3,041 -1,329 -8,796 9.27%
NP 11,575 10,441 50,611 5,522 -7,764 -4,661 266 1145.74%
-
NP to SH 10,281 9,710 -32,001 5,618 -6,964 -4,221 -10,714 -
-
Tax Rate 46.46% 38.47% 37.84% 61.29% - - 97.06% -
Total Cost 291,450 133,230 460,423 340,415 221,553 107,436 442,611 -24.36%
-
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 1.46% 1.34% -4.53% 0.74% -0.92% -0.57% -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 17.59 8.34 29.66 20.08 12.41 5.97 25.71 -22.40%
EPS 0.60 0.56 -1.86 0.33 -0.40 -0.24 -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 17.69 8.39 29.84 20.20 12.48 6.00 25.86 -22.41%
EPS 0.60 0.57 -1.87 0.33 -0.41 -0.25 -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 1.31 3.30 0.76 1.20 1.89 4.53 1.38 -3.42%
P/EPS 38.54 48.79 -12.11 73.60 -58.14 -110.21 -57.09 -
EY 2.59 2.05 -8.26 1.36 -1.72 -0.91 -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 1.17 3.24 0.98 1.22 2.10 4.53 1.17 0.00%
P/EPS 34.35 47.91 -15.61 75.13 -64.32 -110.21 -48.24 -
EY 2.91 2.09 -6.40 1.33 -1.55 -0.91 -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