[TDM] QoQ Annualized Quarter Result on 30-Sep-2024 [#3]

Stock
[TDM] TDM BHD
Announcement Date
29-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 50.92%
YoY- 73.55%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 626,160 579,490 540,312 594,323 564,997 520,716 524,380 12.51%
PBT -24,241 -23,652 -23,664 14,997 -12,329 -54,036 -70,104 -50.63%
Tax 14,048 3,566 -8,612 -4,993 -821 3,596 5,888 78.26%
NP -10,193 -20,086 -32,276 10,004 -13,150 -50,440 -64,216 -70.58%
-
NP to SH -8,920 -18,176 -35,848 11,405 -33,729 -81,484 -84,472 -77.56%
-
Tax Rate - - - 33.29% - - - -
Total Cost 636,353 599,576 572,588 584,319 578,147 571,156 588,596 5.32%
-
Net Worth 651,846 654,694 654,694 654,694 637,465 620,237 637,465 1.49%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - 3,101 - - - -
Div Payout % - - - 27.19% - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 651,846 654,694 654,694 654,694 637,465 620,237 637,465 1.49%
NOSH 1,715,384 1,722,881 1,722,881 1,722,881 1,722,881 1,722,881 1,722,881 -0.28%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -1.63% -3.47% -5.97% 1.68% -2.33% -9.69% -12.25% -
ROE -1.37% -2.78% -5.48% 1.74% -5.29% -13.14% -13.25% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 36.50 33.63 31.36 34.50 32.79 30.22 30.44 12.82%
EPS -0.52 -1.06 -2.08 0.66 -1.96 -4.72 -4.92 -77.55%
DPS 0.00 0.00 0.00 0.18 0.00 0.00 0.00 -
NAPS 0.38 0.38 0.38 0.38 0.37 0.36 0.37 1.78%
Adjusted Per Share Value based on latest NOSH - 1,712,857
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 36.56 33.83 31.54 34.70 32.99 30.40 30.61 12.53%
EPS -0.52 -1.06 -2.09 0.67 -1.97 -4.76 -4.93 -77.58%
DPS 0.00 0.00 0.00 0.18 0.00 0.00 0.00 -
NAPS 0.3806 0.3822 0.3822 0.3822 0.3722 0.3621 0.3722 1.49%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.21 0.225 0.28 0.18 0.175 0.175 0.165 -
P/RPS 0.58 0.67 0.89 0.52 0.53 0.58 0.54 4.86%
P/EPS -40.38 -21.33 -13.46 27.19 -8.94 -3.70 -3.37 421.26%
EY -2.48 -4.69 -7.43 3.68 -11.19 -27.03 -29.71 -80.81%
DY 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.59 0.74 0.47 0.47 0.49 0.45 14.27%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 29/11/24 27/08/24 27/05/24 27/02/24 27/11/23 28/08/23 29/05/23 -
Price 0.235 0.23 0.22 0.20 0.17 0.18 0.165 -
P/RPS 0.64 0.68 0.70 0.58 0.52 0.60 0.54 11.95%
P/EPS -45.19 -21.80 -10.57 30.21 -8.68 -3.81 -3.37 461.76%
EY -2.21 -4.59 -9.46 3.31 -11.52 -26.28 -29.71 -82.22%
DY 0.00 0.00 0.00 0.90 0.00 0.00 0.00 -
P/NAPS 0.62 0.61 0.58 0.53 0.46 0.50 0.45 23.74%

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