[TDM] QoQ 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- 126.11%
YoY- 330.04%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 157,851 153,288 159,354 143,671 165,097 132,148 111,014 26.36%
PBT 16,504 -12,372 4,650 16,969 67,154 18,989 -1,391 -
Tax -14,647 2,869 -3,516 -6,528 -22,065 -5,703 -1,712 316.67%
NP 1,857 -9,503 1,134 10,441 45,089 13,286 -3,103 -
-
NP to SH -19,779 -14,167 571 9,710 -37,190 13,304 -2,743 271.89%
-
Tax Rate 88.75% - 75.61% 38.47% 32.86% 30.03% - -
Total Cost 155,994 162,791 158,220 133,230 120,008 118,862 114,117 23.09%
-
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 1.18% -6.20% 0.71% 7.27% 27.31% 10.05% -2.80% -
ROE -3.02% -2.01% 0.08% 1.34% -5.26% 1.75% -0.36% -
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 9.16 8.90 9.25 8.34 9.58 7.67 6.44 26.39%
EPS -1.14 -0.82 0.03 0.56 -2.16 0.77 -0.16 268.95%
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 9.22 8.95 9.30 8.39 9.64 7.72 6.48 26.42%
EPS -1.15 -0.83 0.03 0.57 -2.17 0.78 -0.16 271.10%
DPS 0.17 0.00 0.00 0.00 0.29 0.00 0.00 -
NAPS 0.3822 0.4124 0.4124 0.4225 0.4124 0.4426 0.4426 -9.29%
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 2.07 1.91 2.49 3.30 2.35 3.13 3.65 -31.41%
P/EPS -16.55 -20.67 693.98 48.79 -10.42 31.08 -147.60 -76.65%
EY -6.04 -4.84 0.14 2.05 -9.59 3.22 -0.68 327.19%
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 1.91 2.14 2.22 3.24 3.03 3.19 4.04 -39.22%
P/EPS -15.24 -23.11 618.55 47.91 -13.43 31.73 -163.31 -79.33%
EY -6.56 -4.33 0.16 2.09 -7.44 3.15 -0.61 385.10%
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