[TDM] YoY TTM Result on 30-Jun-2019 [#2]

Stock
[TDM] TDM BHD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 11.53%
YoY- -1373.29%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 600,270 464,904 419,192 395,194 449,327 441,742 411,707 6.48%
PBT 107,762 26,246 -54,437 -63,449 17,360 42,732 84,672 4.09%
Tax -37,812 -12,188 -47,090 -14,412 -26,401 -25,949 -2,732 54.91%
NP 69,950 14,058 -101,527 -77,861 -9,041 16,783 81,940 -2.60%
-
NP to SH -13,605 6,225 -103,825 -69,392 -4,710 19,073 84,470 -
-
Tax Rate 35.09% 46.44% - - 152.08% 60.72% 3.23% -
Total Cost 530,320 450,846 520,719 473,055 458,368 424,959 329,767 8.23%
-
Net Worth 706,381 758,067 723,535 942,278 1,127,356 1,324,806 1,434,649 -11.13%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 4,996 4,996 - - - - - -
Div Payout % 0.00% 80.26% - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 706,381 758,067 723,535 942,278 1,127,356 1,324,806 1,434,649 -11.13%
NOSH 1,722,881 1,722,881 1,682,641 1,682,641 1,657,877 1,505,462 1,479,019 2.57%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 11.65% 3.02% -24.22% -19.70% -2.01% 3.80% 19.90% -
ROE -1.93% 0.82% -14.35% -7.36% -0.42% 1.44% 5.89% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 34.84 26.98 24.91 23.49 27.10 29.34 27.84 3.80%
EPS -0.79 0.36 -6.17 -4.12 -0.28 1.27 5.71 -
DPS 0.29 0.29 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.44 0.43 0.56 0.68 0.88 0.97 -13.36%
Adjusted Per Share Value based on latest NOSH - 1,682,641
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 35.04 27.14 24.47 23.07 26.23 25.79 24.04 6.47%
EPS -0.79 0.36 -6.06 -4.05 -0.27 1.11 4.93 -
DPS 0.29 0.29 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4124 0.4426 0.4224 0.5501 0.6582 0.7734 0.8376 -11.13%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.23 0.235 0.22 0.185 0.24 0.605 0.69 -
P/RPS 0.66 0.87 0.88 0.79 0.89 2.06 2.48 -19.79%
P/EPS -29.13 65.04 -3.57 -4.49 -84.48 47.75 12.08 -
EY -3.43 1.54 -28.05 -22.29 -1.18 2.09 8.28 -
DY 1.26 1.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.53 0.51 0.33 0.35 0.69 0.71 -3.87%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 29/08/22 30/08/21 25/08/20 27/08/19 27/08/18 30/08/17 29/08/16 -
Price 0.205 0.25 0.23 0.18 0.255 0.51 0.665 -
P/RPS 0.59 0.93 0.92 0.77 0.94 1.74 2.39 -20.78%
P/EPS -25.96 69.19 -3.73 -4.36 -89.76 40.26 11.64 -
EY -3.85 1.45 -26.83 -22.91 -1.11 2.48 8.59 -
DY 1.41 1.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.57 0.53 0.32 0.38 0.58 0.69 -5.22%

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