[TDM] YoY Cumulative Quarter Result on 30-Jun-2024 [#2]

Stock
[TDM] TDM BHD
Announcement Date
27-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- -1.41%
YoY- 77.69%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 289,745 260,358 303,025 213,789 191,762 204,295 214,051 5.17%
PBT -11,826 -27,018 21,619 -4,723 -21,907 -5,820 -11,404 0.60%
Tax 1,783 1,798 -10,044 -3,041 351 -4,689 95 62.94%
NP -10,043 -25,220 11,575 -7,764 -21,556 -10,509 -11,309 -1.95%
-
NP to SH -9,088 -40,742 10,281 -6,964 -23,903 -3,096 -10,098 -1.73%
-
Tax Rate - - 46.46% - - - - -
Total Cost 299,788 285,578 291,450 221,553 213,318 214,804 225,360 4.86%
-
Net Worth 651,592 620,237 706,381 758,067 723,535 942,278 1,127,356 -8.72%
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 651,592 620,237 706,381 758,067 723,535 942,278 1,127,356 -8.72%
NOSH 1,714,717 1,722,881 1,722,881 1,722,881 1,682,641 1,682,641 1,657,877 0.56%
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 -1.39% -6.57% 1.46% -0.92% -3.30% -0.33% -0.90% -
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 16.90 15.11 17.59 12.41 11.40 12.14 12.91 4.58%
EPS -0.53 -2.36 0.60 -0.40 -1.42 -0.60 -0.61 -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 - 1,260,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 23.00 20.66 24.05 16.97 15.22 16.21 16.99 5.17%
EPS -0.72 -3.23 0.82 -0.55 -1.90 -0.25 -0.80 -1.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5171 0.4923 0.5606 0.6016 0.5742 0.7478 0.8947 -8.72%
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 1.33 1.16 1.31 1.89 1.93 1.52 1.86 -5.43%
P/EPS -42.45 -7.40 38.54 -58.14 -15.49 -100.55 -39.40 1.24%
EY -2.36 -13.51 2.59 -1.72 -6.46 -0.99 -2.54 -1.21%
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 1.36 1.19 1.17 2.10 2.02 1.52 1.98 -6.06%
P/EPS -43.40 -7.61 34.35 -64.32 -16.19 -100.55 -41.87 0.59%
EY -2.30 -13.14 2.91 -1.55 -6.18 -0.99 -2.39 -0.63%
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