[TDM] QoQ TTM 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- 45.16%
YoY- -67.15%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 614,164 621,410 600,270 551,930 511,034 475,632 464,904 20.33%
PBT 25,751 76,401 107,762 101,721 81,420 17,519 26,246 -1.25%
Tax -21,822 -29,240 -37,812 -36,008 -30,809 -12,546 -12,188 47.29%
NP 3,929 47,161 69,950 65,713 50,611 4,973 14,058 -57.15%
-
NP to SH -23,665 -41,076 -13,605 -16,919 -30,850 -2,223 6,225 -
-
Tax Rate 84.74% 38.27% 35.09% 35.40% 37.84% 71.61% 46.44% -
Total Cost 610,235 574,249 530,320 486,217 460,423 470,659 450,846 22.29%
-
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 4,996 4,996 4,996 4,996 4,996 -29.89%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 80.26% -
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% 7.59% 11.65% 11.91% 9.90% 1.05% 3.02% -
ROE -3.61% -5.81% -1.93% -2.34% -4.37% -0.29% 0.82% -
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 36.07 34.84 32.04 29.66 27.61 26.98 20.35%
EPS -1.37 -2.38 -0.79 -0.98 -1.79 -0.13 0.36 -
DPS 0.17 0.29 0.29 0.29 0.29 0.29 0.29 -29.88%
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 35.86 36.28 35.04 32.22 29.84 27.77 27.14 20.35%
EPS -1.38 -2.40 -0.79 -0.99 -1.80 -0.13 0.36 -
DPS 0.17 0.29 0.29 0.29 0.29 0.29 0.29 -29.88%
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 0.53 0.47 0.66 0.86 0.76 0.87 0.87 -28.07%
P/EPS -13.83 -7.13 -29.13 -28.00 -12.57 -186.01 65.04 -
EY -7.23 -14.02 -3.43 -3.57 -7.96 -0.54 1.54 -
DY 0.89 1.71 1.26 1.05 1.29 1.21 1.23 -19.35%
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 0.25 -
P/RPS 0.49 0.53 0.59 0.84 0.98 0.89 0.93 -34.68%
P/EPS -12.74 -7.97 -25.96 -27.49 -16.20 -189.88 69.19 -
EY -7.85 -12.55 -3.85 -3.64 -6.17 -0.53 1.45 -
DY 0.97 1.53 1.41 1.07 1.00 1.18 1.16 -11.21%
P/NAPS 0.46 0.46 0.50 0.64 0.71 0.56 0.57 -13.28%

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