[TDM] QoQ Cumulative 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- -398.09%
YoY- 95.03%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 345,937 213,789 102,775 442,877 313,182 191,762 107,824 117.37%
PBT 14,266 -4,723 -3,332 9,062 5,809 -21,907 -3,494 -
Tax -8,744 -3,041 -1,329 -8,796 -4,994 351 -490 581.68%
NP 5,522 -7,764 -4,661 266 815 -21,556 -3,984 -
-
NP to SH 5,618 -6,964 -4,221 -10,714 -2,151 -23,903 -8,280 -
-
Tax Rate 61.29% - - 97.06% 85.97% - - -
Total Cost 340,415 221,553 107,436 442,611 312,367 213,318 111,808 109.92%
-
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 0.74% -0.92% -0.57% -1.45% -0.29% -3.30% -1.14% -
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 20.08 12.41 5.97 25.71 18.18 11.40 6.41 113.94%
EPS 0.33 -0.40 -0.24 -0.63 -0.13 -1.42 -0.49 -
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 20.20 12.48 6.00 25.86 18.28 11.20 6.29 117.51%
EPS 0.33 -0.41 -0.25 -0.63 -0.13 -1.40 -0.48 -
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 1.20 1.89 4.53 1.38 1.24 1.93 2.65 -41.00%
P/EPS 73.60 -58.14 -110.21 -57.09 -180.22 -15.49 -34.55 -
EY 1.36 -1.72 -0.91 -1.75 -0.55 -6.46 -2.89 -
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 1.22 2.10 4.53 1.17 1.46 2.02 3.36 -49.07%
P/EPS 75.13 -64.32 -110.21 -48.24 -212.26 -16.19 -43.69 -
EY 1.33 -1.55 -0.91 -2.07 -0.47 -6.18 -2.29 -
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