[TDM] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[TDM] TDM BHD
Announcement Date
02-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 15.33%
YoY- 44.38%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 157,851 165,097 129,695 121,317 104,199 121,152 125,193 3.93%
PBT 16,504 67,154 3,253 11,181 -56,677 17,158 -5,072 -
Tax -14,647 -22,065 -3,802 -47,334 -6,882 -22,439 -18,214 -3.56%
NP 1,857 45,089 -549 -36,153 -63,559 -5,281 -23,286 -
-
NP to SH -19,779 -37,190 -8,563 -35,054 -63,023 -2,618 -23,031 -2.50%
-
Tax Rate 88.75% 32.86% 116.88% 423.34% - 130.78% - -
Total Cost 155,994 120,008 130,244 157,470 167,758 126,433 148,479 0.82%
-
Net Worth 654,694 706,381 740,838 740,362 1,110,543 1,442,082 1,324,806 -11.07%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 2,928 4,996 4,996 - - - - -
Div Payout % 0.00% 0.00% 0.00% - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 654,694 706,381 740,838 740,362 1,110,543 1,442,082 1,324,806 -11.07%
NOSH 1,722,881 1,722,881 1,722,881 1,682,641 1,682,641 1,657,877 1,505,462 2.27%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 1.18% 27.31% -0.42% -29.80% -61.00% -4.36% -18.60% -
ROE -3.02% -5.26% -1.16% -4.73% -5.67% -0.18% -1.74% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 9.16 9.58 7.53 7.21 6.19 7.31 8.32 1.61%
EPS -1.14 -2.16 -0.50 -2.08 -3.75 -0.16 -1.53 -4.78%
DPS 0.17 0.29 0.29 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.41 0.43 0.44 0.66 0.87 0.88 -13.05%
Adjusted Per Share Value based on latest NOSH - 1,682,641
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 9.16 9.58 7.53 7.04 6.05 7.03 7.27 3.92%
EPS -1.14 -2.16 -0.50 -2.03 -3.66 -0.15 -1.34 -2.65%
DPS 0.17 0.29 0.29 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.41 0.43 0.4297 0.6446 0.837 0.7689 -11.07%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.19 0.225 0.355 0.42 0.165 0.45 0.68 -
P/RPS 2.07 2.35 4.72 5.83 2.66 6.16 8.18 -20.46%
P/EPS -16.55 -10.42 -71.43 -20.16 -4.41 -284.91 -44.45 -15.17%
EY -6.04 -9.59 -1.40 -4.96 -22.70 -0.35 -2.25 17.88%
DY 0.89 1.29 0.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.55 0.83 0.95 0.25 0.52 0.77 -6.94%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 28/02/22 25/03/21 02/03/20 28/02/19 27/02/18 28/02/17 -
Price 0.175 0.29 0.30 0.23 0.18 0.425 0.735 -
P/RPS 1.91 3.03 3.99 3.19 2.91 5.81 8.84 -22.52%
P/EPS -15.24 -13.43 -60.36 -11.04 -4.81 -269.09 -48.04 -17.40%
EY -6.56 -7.44 -1.66 -9.06 -20.81 -0.37 -2.08 21.08%
DY 0.97 1.00 0.97 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.71 0.70 0.52 0.27 0.49 0.84 -9.54%

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