[TDM] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[TDM] TDM BHD
Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 10.76%
YoY- -317.49%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 594,323 423,748 260,358 131,095 614,164 456,313 303,025 56.49%
PBT 14,997 -9,247 -27,018 -17,526 25,751 9,247 21,619 -21.58%
Tax -4,993 -616 1,798 1,472 -21,822 -7,175 -10,044 -37.16%
NP 10,004 -9,863 -25,220 -16,054 3,929 2,072 11,575 -9.24%
-
NP to SH 11,405 -25,297 -40,742 -21,118 -23,665 -3,886 10,281 7.14%
-
Tax Rate 33.29% - - - 84.74% 77.59% 46.46% -
Total Cost 584,319 433,611 285,578 147,149 610,235 454,241 291,450 58.79%
-
Net Worth 654,694 637,465 620,237 637,465 654,694 706,381 706,381 -4.92%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 3,101 - - - 2,928 - - -
Div Payout % 27.19% - - - 0.00% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 654,694 637,465 620,237 637,465 654,694 706,381 706,381 -4.92%
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
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 1.68% -2.33% -9.69% -12.25% 0.64% 0.45% 3.82% -
ROE 1.74% -3.97% -6.57% -3.31% -3.61% -0.55% 1.46% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 34.50 24.60 15.11 7.61 35.65 26.49 17.59 56.49%
EPS 0.66 -1.47 -2.36 -1.23 -1.37 -0.23 0.60 6.54%
DPS 0.18 0.00 0.00 0.00 0.17 0.00 0.00 -
NAPS 0.38 0.37 0.36 0.37 0.38 0.41 0.41 -4.92%
Adjusted Per Share Value based on latest NOSH - 1,722,881
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 34.70 24.74 15.20 7.65 35.86 26.64 17.69 56.50%
EPS 0.67 -1.48 -2.38 -1.23 -1.38 -0.23 0.60 7.61%
DPS 0.18 0.00 0.00 0.00 0.17 0.00 0.00 -
NAPS 0.3822 0.3722 0.3621 0.3722 0.3822 0.4124 0.4124 -4.93%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.18 0.175 0.175 0.165 0.19 0.17 0.23 -
P/RPS 0.52 0.71 1.16 2.17 0.53 0.64 1.31 -45.89%
P/EPS 27.19 -11.92 -7.40 -13.46 -13.83 -75.37 38.54 -20.69%
EY 3.68 -8.39 -13.51 -7.43 -7.23 -1.33 2.59 26.30%
DY 1.00 0.00 0.00 0.00 0.89 0.00 0.00 -
P/NAPS 0.47 0.47 0.49 0.45 0.50 0.41 0.56 -10.99%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 27/11/23 28/08/23 29/05/23 28/02/23 29/11/22 29/08/22 -
Price 0.20 0.17 0.18 0.165 0.175 0.19 0.205 -
P/RPS 0.58 0.69 1.19 2.17 0.49 0.72 1.17 -37.28%
P/EPS 30.21 -11.58 -7.61 -13.46 -12.74 -84.24 34.35 -8.18%
EY 3.31 -8.64 -13.14 -7.43 -7.85 -1.19 2.91 8.94%
DY 0.90 0.00 0.00 0.00 0.97 0.00 0.00 -
P/NAPS 0.53 0.46 0.50 0.45 0.46 0.46 0.50 3.94%

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