[TDM] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[TDM] TDM BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 585.02%
YoY- -38.84%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 159,354 143,671 165,097 132,148 111,014 102,775 129,695 14.75%
PBT 4,650 16,969 67,154 18,989 -1,391 -3,332 3,253 26.97%
Tax -3,516 -6,528 -22,065 -5,703 -1,712 -1,329 -3,802 -5.09%
NP 1,134 10,441 45,089 13,286 -3,103 -4,661 -549 -
-
NP to SH 571 9,710 -37,190 13,304 -2,743 -4,221 -8,563 -
-
Tax Rate 75.61% 38.47% 32.86% 30.03% - - 116.88% -
Total Cost 158,220 133,230 120,008 118,862 114,117 107,436 130,244 13.89%
-
Net Worth 706,381 723,609 706,381 758,067 758,067 740,838 740,838 -3.13%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 4,996 - - - 4,996 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 706,381 723,609 706,381 758,067 758,067 740,838 740,838 -3.13%
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
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 0.71% 7.27% 27.31% 10.05% -2.80% -4.54% -0.42% -
ROE 0.08% 1.34% -5.26% 1.75% -0.36% -0.57% -1.16% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 9.25 8.34 9.58 7.67 6.44 5.97 7.53 14.74%
EPS 0.03 0.56 -2.16 0.77 -0.16 -0.24 -0.50 -
DPS 0.00 0.00 0.29 0.00 0.00 0.00 0.29 -
NAPS 0.41 0.42 0.41 0.44 0.44 0.43 0.43 -3.13%
Adjusted Per Share Value based on latest NOSH - 1,722,881
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 9.30 8.39 9.64 7.72 6.48 6.00 7.57 14.75%
EPS 0.03 0.57 -2.17 0.78 -0.16 -0.25 -0.50 -
DPS 0.00 0.00 0.29 0.00 0.00 0.00 0.29 -
NAPS 0.4124 0.4225 0.4124 0.4426 0.4426 0.4325 0.4325 -3.13%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.23 0.275 0.225 0.24 0.235 0.27 0.355 -
P/RPS 2.49 3.30 2.35 3.13 3.65 4.53 4.72 -34.78%
P/EPS 693.98 48.79 -10.42 31.08 -147.60 -110.21 -71.43 -
EY 0.14 2.05 -9.59 3.22 -0.68 -0.91 -1.40 -
DY 0.00 0.00 1.29 0.00 0.00 0.00 0.82 -
P/NAPS 0.56 0.65 0.55 0.55 0.53 0.63 0.83 -23.12%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 30/05/22 28/02/22 30/11/21 30/08/21 31/05/21 25/03/21 -
Price 0.205 0.27 0.29 0.245 0.26 0.27 0.30 -
P/RPS 2.22 3.24 3.03 3.19 4.04 4.53 3.99 -32.42%
P/EPS 618.55 47.91 -13.43 31.73 -163.31 -110.21 -60.36 -
EY 0.16 2.09 -7.44 3.15 -0.61 -0.91 -1.66 -
DY 0.00 0.00 1.00 0.00 0.00 0.00 0.97 -
P/NAPS 0.50 0.64 0.71 0.56 0.59 0.63 0.70 -20.14%

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