[TDM] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[TDM] TDM BHD
Announcement Date
02-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -213.52%
YoY- -182.04%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 614,164 511,034 442,877 431,725 404,951 448,896 428,545 6.17%
PBT 25,751 81,420 9,062 -38,578 -69,034 52,995 35,096 -5.02%
Tax -21,822 -30,809 -8,796 -180,763 -9,627 -34,897 -18,028 3.23%
NP 3,929 50,611 266 -219,341 -78,661 18,098 17,068 -21.70%
-
NP to SH -23,665 -32,001 -10,714 -215,456 -76,393 22,730 20,128 -
-
Tax Rate 84.74% 37.84% 97.06% - - 65.85% 51.37% -
Total Cost 610,235 460,423 442,611 651,066 483,612 430,798 411,477 6.78%
-
Net Worth 654,694 706,381 740,838 740,362 1,110,543 1,442,082 1,324,806 -11.07%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 2,928 4,996 4,996 - - - - -
Div Payout % 0.00% 0.00% 0.00% - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 654,694 706,381 740,838 740,362 1,110,543 1,442,082 1,324,806 -11.07%
NOSH 1,722,881 1,722,881 1,722,881 1,682,641 1,682,641 1,657,877 1,505,462 2.27%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 0.64% 9.90% 0.06% -50.81% -19.42% 4.03% 3.98% -
ROE -3.61% -4.53% -1.45% -29.10% -6.88% 1.58% 1.52% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 35.65 29.66 25.71 25.66 24.07 27.08 28.47 3.81%
EPS -1.37 -1.86 -0.63 -12.80 -4.58 1.44 1.34 -
DPS 0.17 0.29 0.29 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.41 0.43 0.44 0.66 0.87 0.88 -13.05%
Adjusted Per Share Value based on latest NOSH - 1,682,641
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 35.86 29.84 25.86 25.20 23.64 26.21 25.02 6.17%
EPS -1.38 -1.87 -0.63 -12.58 -4.46 1.33 1.18 -
DPS 0.17 0.29 0.29 0.00 0.00 0.00 0.00 -
NAPS 0.3822 0.4124 0.4325 0.4322 0.6484 0.8419 0.7734 -11.07%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.19 0.225 0.355 0.42 0.165 0.45 0.68 -
P/RPS 0.53 0.76 1.38 1.64 0.69 1.66 2.39 -22.19%
P/EPS -13.83 -12.11 -57.09 -3.28 -3.63 32.82 50.86 -
EY -7.23 -8.26 -1.75 -30.49 -27.52 3.05 1.97 -
DY 0.89 1.29 0.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.55 0.83 0.95 0.25 0.52 0.77 -6.94%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 28/02/22 25/03/21 02/03/20 28/02/19 27/02/18 28/02/17 -
Price 0.175 0.29 0.30 0.23 0.18 0.425 0.735 -
P/RPS 0.49 0.98 1.17 0.90 0.75 1.57 2.58 -24.17%
P/EPS -12.74 -15.61 -48.24 -1.80 -3.96 30.99 54.97 -
EY -7.85 -6.40 -2.07 -55.67 -25.22 3.23 1.82 -
DY 0.97 1.00 0.97 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.71 0.70 0.52 0.27 0.49 0.84 -9.54%

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