[TDM] YoY Quarter Result on 30-Jun-2021 [#2]

Stock
[TDM] TDM BHD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 35.02%
YoY- 85.63%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 154,667 129,263 159,354 111,014 83,938 99,539 97,601 7.96%
PBT -5,910 -9,492 4,650 -1,391 -18,413 -3,880 -9,531 -7.64%
Tax 3,936 326 -3,516 -1,712 841 -1,462 1,582 16.38%
NP -1,974 -9,166 1,134 -3,103 -17,572 -5,342 -7,949 -20.70%
-
NP to SH -126 -19,624 571 -2,743 -19,090 1,815 -7,229 -49.04%
-
Tax Rate - - 75.61% - - - - -
Total Cost 156,641 138,429 158,220 114,117 101,510 104,881 105,550 6.79%
-
Net Worth 654,694 620,237 706,381 758,067 723,535 942,278 1,127,356 -8.65%
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 654,694 620,237 706,381 758,067 723,535 942,278 1,127,356 -8.65%
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
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -1.28% -7.09% 0.71% -2.80% -20.93% -5.37% -8.14% -
ROE -0.02% -3.16% 0.08% -0.36% -2.64% 0.19% -0.64% -
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 8.98 7.50 9.25 6.44 4.99 5.92 5.89 7.27%
EPS -0.01 -1.14 0.03 -0.16 -1.13 -0.31 -0.44 -46.74%
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 - 1,722,881
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 9.03 7.55 9.30 6.48 4.90 5.81 5.70 7.96%
EPS -0.01 -1.15 0.03 -0.16 -1.11 0.11 -0.42 -46.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3822 0.3621 0.4124 0.4426 0.4224 0.5501 0.6582 -8.65%
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 2.51 2.33 2.49 3.65 4.41 3.13 4.08 -7.77%
P/EPS -3,076.57 -15.36 693.98 -147.60 -19.39 171.51 -55.04 95.41%
EY -0.03 -6.51 0.14 -0.68 -5.16 0.58 -1.82 -49.52%
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 2.56 2.40 2.22 4.04 4.61 3.13 4.33 -8.37%
P/EPS -3,144.94 -15.80 618.55 -163.31 -20.27 171.51 -58.48 94.16%
EY -0.03 -6.33 0.16 -0.61 -4.93 0.58 -1.71 -48.99%
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