[TDM] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[TDM] TDM BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 60.6%
YoY- 49.02%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 135,078 131,095 143,671 102,775 107,824 104,756 116,450 2.50%
PBT -5,916 -17,526 16,969 -3,332 -3,494 -1,940 -1,874 21.09%
Tax -2,153 1,472 -6,528 -1,329 -490 -3,227 -1,487 6.35%
NP -8,069 -16,054 10,441 -4,661 -3,984 -5,167 -3,361 15.70%
-
NP to SH -8,962 -21,118 9,710 -4,221 -8,280 -4,912 -2,870 20.87%
-
Tax Rate - - 38.47% - - - - -
Total Cost 143,147 147,149 133,230 107,436 111,808 109,923 119,811 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 -1.37% -3.31% 1.34% -0.57% -1.14% -0.52% -0.27% -
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 7.84 7.61 8.34 5.97 6.41 6.23 7.02 1.85%
EPS -0.52 -1.23 0.56 -0.24 -0.49 -0.29 -0.17 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 7.89 7.65 8.39 6.00 6.29 6.12 6.80 2.50%
EPS -0.52 -1.23 0.57 -0.25 -0.48 -0.29 -0.17 20.46%
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 3.57 2.17 3.30 4.53 2.65 2.73 4.98 -5.39%
P/EPS -53.83 -13.46 48.79 -110.21 -34.55 -58.23 -202.18 -19.77%
EY -1.86 -7.43 2.05 -0.91 -2.89 -1.72 -0.49 24.87%
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 2.81 2.17 3.24 4.53 3.36 2.97 4.41 -7.22%
P/EPS -42.29 -13.46 47.91 -110.21 -43.69 -63.37 -179.07 -21.36%
EY -2.36 -7.43 2.09 -0.91 -2.29 -1.58 -0.56 27.06%
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