[TDM] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[TDM] TDM BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -54.95%
YoY- -572.47%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 419,192 434,793 431,725 414,607 395,194 393,256 404,950 2.33%
PBT -54,437 -39,904 -38,350 -106,208 -63,449 -69,100 -69,034 -14.65%
Tax -47,090 -49,393 -52,130 -11,678 -14,412 -11,368 -9,628 188.41%
NP -101,527 -89,297 -90,480 -117,886 -77,861 -80,468 -78,662 18.56%
-
NP to SH -103,825 -82,920 -79,552 -107,521 -69,392 -78,436 -76,394 22.71%
-
Tax Rate - - - - - - - -
Total Cost 520,719 524,090 522,205 532,493 473,055 473,724 483,612 5.05%
-
Net Worth 723,535 723,535 740,362 908,626 942,278 942,278 1,110,543 -24.86%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 723,535 723,535 740,362 908,626 942,278 942,278 1,110,543 -24.86%
NOSH 1,682,641 1,682,641 1,682,641 1,682,641 1,682,641 1,682,641 1,682,641 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -24.22% -20.54% -20.96% -28.43% -19.70% -20.46% -19.43% -
ROE -14.35% -11.46% -10.75% -11.83% -7.36% -8.32% -6.88% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 24.91 25.84 25.66 24.64 23.49 23.37 24.07 2.31%
EPS -6.17 -4.93 -4.73 -6.39 -4.12 -4.66 -4.54 22.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.43 0.44 0.54 0.56 0.56 0.66 -24.86%
Adjusted Per Share Value based on latest NOSH - 1,682,641
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 24.33 25.24 25.06 24.06 22.94 22.83 23.50 2.34%
EPS -6.03 -4.81 -4.62 -6.24 -4.03 -4.55 -4.43 22.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.42 0.4297 0.5274 0.5469 0.5469 0.6446 -24.86%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.22 0.17 0.42 0.165 0.185 0.17 0.165 -
P/RPS 0.88 0.66 1.64 0.67 0.79 0.73 0.69 17.62%
P/EPS -3.57 -3.45 -8.88 -2.58 -4.49 -3.65 -3.63 -1.10%
EY -28.05 -28.99 -11.26 -38.73 -22.29 -27.42 -27.52 1.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.40 0.95 0.31 0.33 0.30 0.25 60.91%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 29/06/20 02/03/20 26/11/19 27/08/19 28/05/19 28/02/19 -
Price 0.23 0.215 0.23 0.21 0.18 0.185 0.18 -
P/RPS 0.92 0.83 0.90 0.85 0.77 0.79 0.75 14.60%
P/EPS -3.73 -4.36 -4.86 -3.29 -4.36 -3.97 -3.96 -3.91%
EY -26.83 -22.92 -20.56 -30.43 -22.91 -25.20 -25.22 4.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.50 0.52 0.39 0.32 0.33 0.27 56.83%

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