[TDM] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[TDM] TDM BHD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 17.51%
YoY- 70.87%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 579,490 520,716 606,050 427,578 383,524 408,590 428,102 5.17%
PBT -23,652 -54,036 43,238 -9,446 -43,814 -11,640 -22,808 0.60%
Tax 3,566 3,596 -20,088 -6,082 702 -9,378 190 62.94%
NP -20,086 -50,440 23,150 -15,528 -43,112 -21,018 -22,618 -1.95%
-
NP to SH -18,176 -81,484 20,562 -13,928 -47,806 -6,192 -20,196 -1.73%
-
Tax Rate - - 46.46% - - - - -
Total Cost 599,576 571,156 582,900 443,106 426,636 429,608 450,720 4.86%
-
Net Worth 654,694 620,237 706,381 758,067 723,535 942,278 1,127,356 -8.65%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 654,694 620,237 706,381 758,067 723,535 942,278 1,127,356 -8.65%
NOSH 1,722,881 1,722,881 1,722,881 1,722,881 1,682,641 1,682,641 1,657,877 0.64%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -3.47% -9.69% 3.82% -3.63% -11.24% -5.14% -5.28% -
ROE -2.78% -13.14% 2.91% -1.84% -6.61% -0.66% -1.79% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 33.63 30.22 35.18 24.82 22.79 24.28 25.82 4.49%
EPS -1.06 -4.72 1.20 -0.80 -2.84 -1.20 -1.22 -2.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.36 0.41 0.44 0.43 0.56 0.68 -9.23%
Adjusted Per Share Value based on latest NOSH - 1,722,881
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 33.83 30.40 35.38 24.96 22.39 23.85 24.99 5.17%
EPS -1.06 -4.76 1.20 -0.81 -2.79 -0.36 -1.18 -1.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3822 0.3621 0.4124 0.4426 0.4224 0.5501 0.6582 -8.65%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.225 0.175 0.23 0.235 0.22 0.185 0.24 -
P/RPS 0.67 0.58 0.65 0.95 0.97 0.76 0.93 -5.31%
P/EPS -21.33 -3.70 19.27 -29.07 -7.74 -50.27 -19.70 1.33%
EY -4.69 -27.03 5.19 -3.44 -12.91 -1.99 -5.08 -1.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.49 0.56 0.53 0.51 0.33 0.35 9.08%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 28/08/23 29/08/22 30/08/21 25/08/20 27/08/19 27/08/18 -
Price 0.23 0.18 0.205 0.26 0.23 0.185 0.255 -
P/RPS 0.68 0.60 0.58 1.05 1.01 0.76 0.99 -6.06%
P/EPS -21.80 -3.81 17.18 -32.16 -8.10 -50.27 -20.93 0.68%
EY -4.59 -26.28 5.82 -3.11 -12.35 -1.99 -4.78 -0.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.50 0.50 0.59 0.53 0.33 0.38 8.19%

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