[TDM] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[TDM] TDM BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 585.02%
YoY- -38.84%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 179,875 163,390 153,288 132,148 121,420 106,113 86,700 12.92%
PBT -6,355 17,771 -12,372 18,989 27,716 -43,711 -952 37.17%
Tax 8,753 -2,414 2,869 -5,703 -5,345 -107 -2,841 -
NP 2,398 15,357 -9,503 13,286 22,371 -43,818 -3,793 -
-
NP to SH 2,398 16,409 -14,167 13,304 21,752 -41,401 -3,272 -
-
Tax Rate - 13.58% - 30.03% 19.28% - - -
Total Cost 177,477 148,033 162,791 118,862 99,049 149,931 90,493 11.86%
-
Net Worth 650,885 637,465 706,381 758,067 740,838 908,626 1,205,558 -9.75%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 650,885 637,465 706,381 758,067 740,838 908,626 1,205,558 -9.75%
NOSH 1,712,857 1,722,881 1,722,881 1,722,881 1,722,881 1,682,641 1,682,641 0.29%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 1.33% 9.40% -6.20% 10.05% 18.42% -41.29% -4.37% -
ROE 0.37% 2.57% -2.01% 1.75% 2.94% -4.56% -0.27% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 10.50 9.48 8.90 7.67 7.05 6.31 5.18 12.48%
EPS 0.14 0.95 -0.82 0.77 1.26 -0.02 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.37 0.41 0.44 0.43 0.54 0.72 -10.09%
Adjusted Per Share Value based on latest NOSH - 1,722,881
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 10.50 9.54 8.95 7.72 7.09 6.20 5.06 12.92%
EPS 0.14 0.96 -0.83 0.78 1.27 -2.42 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.3722 0.4124 0.4426 0.4325 0.5305 0.7038 -9.75%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.21 0.175 0.17 0.24 0.225 0.165 0.245 -
P/RPS 2.00 1.85 1.91 3.13 3.19 2.62 4.73 -13.35%
P/EPS 150.00 18.37 -20.67 31.08 17.82 -6.71 -125.37 -
EY 0.67 5.44 -4.84 3.22 5.61 -14.91 -0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.47 0.41 0.55 0.52 0.31 0.34 8.33%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 29/11/24 27/11/23 29/11/22 30/11/21 25/11/20 26/11/19 26/11/18 -
Price 0.235 0.17 0.19 0.245 0.265 0.21 0.185 -
P/RPS 2.24 1.79 2.14 3.19 3.76 3.33 3.57 -7.46%
P/EPS 167.86 17.85 -23.11 31.73 20.99 -8.53 -94.67 -
EY 0.60 5.60 -4.33 3.15 4.76 -11.72 -1.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.46 0.46 0.56 0.62 0.39 0.26 15.57%

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