[TDM] YoY TTM Result on 30-Jun-2024 [#2]

Stock
[TDM] TDM BHD
Announcement Date
27-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 79.5%
YoY- 158.94%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 623,710 571,497 600,270 464,904 419,192 395,194 449,327 5.61%
PBT 30,189 -22,886 107,762 26,246 -54,437 -63,449 17,360 9.65%
Tax -5,008 -9,980 -37,812 -12,188 -47,090 -14,412 -26,401 -24.18%
NP 25,181 -32,866 69,950 14,058 -101,527 -77,861 -9,041 -
-
NP to SH 44,023 -74,688 -13,605 6,225 -103,825 -69,392 -4,710 -
-
Tax Rate 16.59% - 35.09% 46.44% - - 152.08% -
Total Cost 598,529 604,363 530,320 450,846 520,719 473,055 458,368 4.54%
-
Net Worth 478,800 620,237 706,381 758,067 723,535 942,278 1,127,356 -13.28%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 3,101 2,928 4,996 4,996 - - - -
Div Payout % 7.04% 0.00% 0.00% 80.26% - - - -
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 478,800 620,237 706,381 758,067 723,535 942,278 1,127,356 -13.28%
NOSH 1,260,000 1,722,881 1,722,881 1,722,881 1,682,641 1,682,641 1,657,877 -4.46%
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 4.04% -5.75% 11.65% 3.02% -24.22% -19.70% -2.01% -
ROE 9.19% -12.04% -1.93% 0.82% -14.35% -7.36% -0.42% -
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 49.50 33.17 34.84 26.98 24.91 23.49 27.10 10.55%
EPS 3.49 -4.34 -0.79 0.36 -6.17 -4.12 -0.28 -
DPS 0.25 0.17 0.29 0.29 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 - 1,260,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 49.50 45.36 47.64 36.90 33.27 31.36 35.66 5.61%
EPS 3.49 -5.93 -1.08 0.49 -8.24 -5.51 -0.37 -
DPS 0.25 0.23 0.40 0.40 0.00 0.00 0.00 -
NAPS 0.38 0.4923 0.5606 0.6016 0.5742 0.7478 0.8947 -13.28%
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 0.45 0.53 0.66 0.87 0.88 0.79 0.89 -10.73%
P/EPS 6.44 -4.04 -29.13 65.04 -3.57 -4.49 -84.48 -
EY 15.53 -24.77 -3.43 1.54 -28.05 -22.29 -1.18 -
DY 1.09 0.97 1.26 1.23 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 0.25 0.23 0.18 0.255 -
P/RPS 0.46 0.54 0.59 0.93 0.92 0.77 0.94 -11.21%
P/EPS 6.58 -4.15 -25.96 69.19 -3.73 -4.36 -89.76 -
EY 15.19 -24.08 -3.85 1.45 -26.83 -22.91 -1.11 -
DY 1.07 0.94 1.41 1.16 0.00 0.00 0.00 -
P/NAPS 0.61 0.50 0.50 0.57 0.53 0.32 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