[TDM] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[TDM] TDM BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 96.16%
YoY- -68.57%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 442,877 313,182 191,762 107,824 431,725 310,408 204,295 67.10%
PBT 9,062 5,809 -21,907 -3,494 -38,578 -49,532 -5,820 -
Tax -8,796 -4,994 351 -490 -180,763 -4,796 -4,689 51.81%
NP 266 815 -21,556 -3,984 -219,341 -54,328 -10,509 -
-
NP to SH -10,714 -2,151 -23,903 -8,280 -215,456 -51,542 -3,096 127.92%
-
Tax Rate 97.06% 85.97% - - - - - -
Total Cost 442,611 312,367 213,318 111,808 651,066 364,736 214,804 61.57%
-
Net Worth 740,838 740,838 723,535 723,535 740,362 908,626 942,278 -14.75%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 4,996 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 740,838 740,838 723,535 723,535 740,362 908,626 942,278 -14.75%
NOSH 1,722,881 1,722,881 1,682,641 1,682,641 1,682,641 1,682,641 1,682,641 1.58%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 0.06% 0.26% -11.24% -3.69% -50.81% -17.50% -5.14% -
ROE -1.45% -0.29% -3.30% -1.14% -29.10% -5.67% -0.33% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 25.71 18.18 11.40 6.41 25.66 18.45 12.14 64.53%
EPS -0.63 -0.13 -1.42 -0.49 -12.80 -0.03 -0.60 3.29%
DPS 0.29 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.43 0.43 0.43 0.44 0.54 0.56 -16.07%
Adjusted Per Share Value based on latest NOSH - 1,682,641
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 25.86 18.28 11.20 6.29 25.20 18.12 11.93 67.09%
EPS -0.63 -0.13 -1.40 -0.48 -12.58 -3.01 -0.18 129.64%
DPS 0.29 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4325 0.4325 0.4224 0.4224 0.4322 0.5305 0.5501 -14.75%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.355 0.225 0.22 0.17 0.42 0.165 0.185 -
P/RPS 1.38 1.24 1.93 2.65 1.64 0.89 1.52 -6.21%
P/EPS -57.09 -180.22 -15.49 -34.55 -3.28 -5.39 -100.55 -31.31%
EY -1.75 -0.55 -6.46 -2.89 -30.49 -18.56 -0.99 45.94%
DY 0.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.52 0.51 0.40 0.95 0.31 0.33 84.42%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/03/21 25/11/20 25/08/20 29/06/20 02/03/20 26/11/19 27/08/19 -
Price 0.30 0.265 0.23 0.215 0.23 0.21 0.185 -
P/RPS 1.17 1.46 2.02 3.36 0.90 1.14 1.52 -15.94%
P/EPS -48.24 -212.26 -16.19 -43.69 -1.80 -6.86 -100.55 -38.57%
EY -2.07 -0.47 -6.18 -2.29 -55.67 -14.59 -0.99 63.14%
DY 0.97 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.62 0.53 0.50 0.52 0.39 0.33 64.71%

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