[TDM] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[TDM] TDM BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 60.6%
YoY- 49.02%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 511,034 345,937 213,789 102,775 442,877 313,182 191,762 91.87%
PBT 81,420 14,266 -4,723 -3,332 9,062 5,809 -21,907 -
Tax -30,809 -8,744 -3,041 -1,329 -8,796 -4,994 351 -
NP 50,611 5,522 -7,764 -4,661 266 815 -21,556 -
-
NP to SH -32,001 5,618 -6,964 -4,221 -10,714 -2,151 -23,903 21.40%
-
Tax Rate 37.84% 61.29% - - 97.06% 85.97% - -
Total Cost 460,423 340,415 221,553 107,436 442,611 312,367 213,318 66.78%
-
Net Worth 706,381 758,067 758,067 740,838 740,838 740,838 723,535 -1.58%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 4,996 - - - 4,996 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 706,381 758,067 758,067 740,838 740,838 740,838 723,535 -1.58%
NOSH 1,722,881 1,722,881 1,722,881 1,722,881 1,722,881 1,722,881 1,682,641 1.58%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 9.90% 1.60% -3.63% -4.54% 0.06% 0.26% -11.24% -
ROE -4.53% 0.74% -0.92% -0.57% -1.45% -0.29% -3.30% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 29.66 20.08 12.41 5.97 25.71 18.18 11.40 88.83%
EPS -1.86 0.33 -0.40 -0.24 -0.63 -0.13 -1.42 19.65%
DPS 0.29 0.00 0.00 0.00 0.29 0.00 0.00 -
NAPS 0.41 0.44 0.44 0.43 0.43 0.43 0.43 -3.11%
Adjusted Per Share Value based on latest NOSH - 1,722,881
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 29.84 20.20 12.48 6.00 25.86 18.28 11.20 91.84%
EPS -1.87 0.33 -0.41 -0.25 -0.63 -0.13 -1.40 21.22%
DPS 0.29 0.00 0.00 0.00 0.29 0.00 0.00 -
NAPS 0.4124 0.4426 0.4426 0.4325 0.4325 0.4325 0.4224 -1.58%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.225 0.24 0.235 0.27 0.355 0.225 0.22 -
P/RPS 0.76 1.20 1.89 4.53 1.38 1.24 1.93 -46.18%
P/EPS -12.11 73.60 -58.14 -110.21 -57.09 -180.22 -15.49 -15.09%
EY -8.26 1.36 -1.72 -0.91 -1.75 -0.55 -6.46 17.75%
DY 1.29 0.00 0.00 0.00 0.82 0.00 0.00 -
P/NAPS 0.55 0.55 0.53 0.63 0.83 0.52 0.51 5.14%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 30/08/21 31/05/21 25/03/21 25/11/20 25/08/20 -
Price 0.29 0.245 0.26 0.27 0.30 0.265 0.23 -
P/RPS 0.98 1.22 2.10 4.53 1.17 1.46 2.02 -38.17%
P/EPS -15.61 75.13 -64.32 -110.21 -48.24 -212.26 -16.19 -2.39%
EY -6.40 1.33 -1.55 -0.91 -2.07 -0.47 -6.18 2.35%
DY 1.00 0.00 0.00 0.00 0.97 0.00 0.00 -
P/NAPS 0.71 0.56 0.59 0.63 0.70 0.62 0.53 21.45%

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