[TDM] YoY Annualized 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- 153.78%
YoY- 361.18%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 626,160 564,997 608,417 461,249 417,576 413,877 401,002 7.70%
PBT -24,241 -12,329 12,329 19,021 7,745 -66,042 -16,473 6.64%
Tax 14,048 -821 -9,566 -11,658 -6,658 -6,394 -3,660 -
NP -10,193 -13,150 2,762 7,362 1,086 -72,437 -20,133 -10.71%
-
NP to SH -8,920 -33,729 -5,181 7,490 -2,868 -68,722 -17,824 -10.88%
-
Tax Rate - - 77.59% 61.29% 85.97% - - -
Total Cost 636,353 578,147 605,654 453,886 416,489 486,314 421,135 7.11%
-
Net Worth 651,846 637,465 706,381 758,067 740,838 908,626 1,205,558 -9.73%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 651,846 637,465 706,381 758,067 740,838 908,626 1,205,558 -9.73%
NOSH 1,715,384 1,722,881 1,722,881 1,722,881 1,722,881 1,682,641 1,682,641 0.32%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -1.63% -2.33% 0.45% 1.60% 0.26% -17.50% -5.02% -
ROE -1.37% -5.29% -0.73% 0.99% -0.39% -7.56% -1.48% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 36.50 32.79 35.31 26.77 24.24 24.60 23.95 7.26%
EPS -0.52 -1.96 -0.31 0.44 -0.17 -0.04 -1.07 -11.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.37 0.41 0.44 0.43 0.54 0.72 -10.09%
Adjusted Per Share Value based on latest NOSH - 1,722,881
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 36.56 32.99 35.52 26.93 24.38 24.16 23.41 7.70%
EPS -0.52 -1.97 -0.30 0.44 -0.17 -4.01 -1.04 -10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3806 0.3722 0.4124 0.4426 0.4325 0.5305 0.7038 -9.72%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.21 0.175 0.17 0.24 0.225 0.165 0.245 -
P/RPS 0.58 0.53 0.48 0.90 0.93 0.67 1.02 -8.97%
P/EPS -40.38 -8.94 -56.53 55.20 -135.16 -4.04 -23.02 9.80%
EY -2.48 -11.19 -1.77 1.81 -0.74 -24.75 -4.34 -8.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.47 0.41 0.55 0.52 0.31 0.34 8.33%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 29/11/24 27/11/23 29/11/22 30/11/21 25/11/20 26/11/19 26/11/18 -
Price 0.235 0.17 0.19 0.245 0.265 0.21 0.185 -
P/RPS 0.64 0.52 0.54 0.92 1.09 0.85 0.77 -3.03%
P/EPS -45.19 -8.68 -63.18 56.35 -159.19 -5.14 -17.38 17.24%
EY -2.21 -11.52 -1.58 1.77 -0.63 -19.45 -5.75 -14.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.46 0.46 0.56 0.62 0.39 0.26 15.57%

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