[TDM] QoQ Cumulative 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- 130.34%
YoY- 330.04%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 614,164 456,313 303,025 143,671 511,034 345,937 213,789 101.69%
PBT 25,751 9,247 21,619 16,969 81,420 14,266 -4,723 -
Tax -21,822 -7,175 -10,044 -6,528 -30,809 -8,744 -3,041 270.70%
NP 3,929 2,072 11,575 10,441 50,611 5,522 -7,764 -
-
NP to SH -23,665 -3,886 10,281 9,710 -32,001 5,618 -6,964 125.52%
-
Tax Rate 84.74% 77.59% 46.46% 38.47% 37.84% 61.29% - -
Total Cost 610,235 454,241 291,450 133,230 460,423 340,415 221,553 96.13%
-
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% -0.55% 1.46% 1.34% -4.53% 0.74% -0.92% -
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 26.49 17.59 8.34 29.66 20.08 12.41 101.69%
EPS -1.37 -0.23 0.60 0.56 -1.86 0.33 -0.40 126.70%
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 35.65 26.49 17.59 8.34 29.66 20.08 12.41 101.69%
EPS -1.37 -0.23 0.60 0.56 -1.86 0.33 -0.40 126.70%
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%
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 0.64 1.31 3.30 0.76 1.20 1.89 -57.05%
P/EPS -13.83 -75.37 38.54 48.79 -12.11 73.60 -58.14 -61.50%
EY -7.23 -1.33 2.59 2.05 -8.26 1.36 -1.72 159.77%
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 0.72 1.17 3.24 0.98 1.22 2.10 -61.99%
P/EPS -12.74 -84.24 34.35 47.91 -15.61 75.13 -64.32 -65.92%
EY -7.85 -1.19 2.91 2.09 -6.40 1.33 -1.55 194.04%
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