[TDM] YoY Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[TDM] TDM BHD
Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -256.95%
YoY- -317.49%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 540,312 524,380 574,684 411,100 431,296 419,024 465,800 2.50%
PBT -23,664 -70,104 67,876 -13,328 -13,976 -7,760 -7,496 21.09%
Tax -8,612 5,888 -26,112 -5,316 -1,960 -12,908 -5,948 6.35%
NP -32,276 -64,216 41,764 -18,644 -15,936 -20,668 -13,444 15.70%
-
NP to SH -35,848 -84,472 38,840 -16,884 -33,120 -19,648 -11,480 20.87%
-
Tax Rate - - 38.47% - - - - -
Total Cost 572,588 588,596 532,920 429,744 447,232 439,692 479,244 3.00%
-
Net Worth 654,694 637,465 723,609 740,838 723,535 942,278 1,044,462 -7.48%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 654,694 637,465 723,609 740,838 723,535 942,278 1,044,462 -7.48%
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
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -5.97% -12.25% 7.27% -4.54% -3.69% -4.93% -2.89% -
ROE -5.48% -13.25% 5.37% -2.28% -4.58% -2.09% -1.10% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 31.36 30.44 33.36 23.86 25.63 24.90 28.10 1.84%
EPS -2.08 -4.92 2.24 -0.96 -1.96 -1.16 -0.68 20.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.37 0.42 0.43 0.43 0.56 0.63 -8.07%
Adjusted Per Share Value based on latest NOSH - 1,722,881
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 31.54 30.61 33.55 24.00 25.18 24.46 27.19 2.50%
EPS -2.09 -4.93 2.27 -0.99 -1.93 -1.15 -0.67 20.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3822 0.3722 0.4225 0.4325 0.4224 0.5501 0.6098 -7.48%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.28 0.165 0.275 0.27 0.17 0.17 0.35 -
P/RPS 0.89 0.54 0.82 1.13 0.66 0.68 1.25 -5.49%
P/EPS -13.46 -3.37 12.20 -27.55 -8.64 -14.56 -50.55 -19.77%
EY -7.43 -29.71 8.20 -3.63 -11.58 -6.87 -1.98 24.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.45 0.65 0.63 0.40 0.30 0.56 4.75%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/05/24 29/05/23 30/05/22 31/05/21 29/06/20 28/05/19 23/05/18 -
Price 0.22 0.165 0.27 0.27 0.215 0.185 0.31 -
P/RPS 0.70 0.54 0.81 1.13 0.84 0.74 1.10 -7.24%
P/EPS -10.57 -3.37 11.98 -27.55 -10.92 -15.84 -44.77 -21.36%
EY -9.46 -29.71 8.35 -3.63 -9.16 -6.31 -2.23 27.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.45 0.64 0.63 0.50 0.33 0.49 2.84%

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