[TDM] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[TDM] TDM BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -527.21%
YoY- -198.68%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 608,417 606,050 574,684 511,034 461,249 427,578 411,100 29.83%
PBT 12,329 43,238 67,876 81,420 19,021 -9,446 -13,328 -
Tax -9,566 -20,088 -26,112 -30,809 -11,658 -6,082 -5,316 47.89%
NP 2,762 23,150 41,764 50,611 7,362 -15,528 -18,644 -
-
NP to SH -5,181 20,562 38,840 -32,001 7,490 -13,928 -16,884 -54.47%
-
Tax Rate 77.59% 46.46% 38.47% 37.84% 61.29% - - -
Total Cost 605,654 582,900 532,920 460,423 453,886 443,106 429,744 25.67%
-
Net Worth 706,381 706,381 723,609 706,381 758,067 758,067 740,838 -3.12%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 4,996 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 706,381 706,381 723,609 706,381 758,067 758,067 740,838 -3.12%
NOSH 1,722,881 1,722,881 1,722,881 1,722,881 1,722,881 1,722,881 1,722,881 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 0.45% 3.82% 7.27% 9.90% 1.60% -3.63% -4.54% -
ROE -0.73% 2.91% 5.37% -4.53% 0.99% -1.84% -2.28% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 35.31 35.18 33.36 29.66 26.77 24.82 23.86 29.83%
EPS -0.31 1.20 2.24 -1.86 0.44 -0.80 -0.96 -52.89%
DPS 0.00 0.00 0.00 0.29 0.00 0.00 0.00 -
NAPS 0.41 0.41 0.42 0.41 0.44 0.44 0.43 -3.12%
Adjusted Per Share Value based on latest NOSH - 1,722,881
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 35.31 35.18 33.36 29.66 26.77 24.82 23.86 29.83%
EPS -0.31 1.20 2.24 -1.86 0.44 -0.80 -0.96 -52.89%
DPS 0.00 0.00 0.00 0.29 0.00 0.00 0.00 -
NAPS 0.41 0.41 0.42 0.41 0.44 0.44 0.43 -3.12%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.17 0.23 0.275 0.225 0.24 0.235 0.27 -
P/RPS 0.48 0.65 0.82 0.76 0.90 0.95 1.13 -43.46%
P/EPS -56.53 19.27 12.20 -12.11 55.20 -29.07 -27.55 61.40%
EY -1.77 5.19 8.20 -8.26 1.81 -3.44 -3.63 -38.02%
DY 0.00 0.00 0.00 1.29 0.00 0.00 0.00 -
P/NAPS 0.41 0.56 0.65 0.55 0.55 0.53 0.63 -24.88%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 30/05/22 28/02/22 30/11/21 30/08/21 31/05/21 -
Price 0.19 0.205 0.27 0.29 0.245 0.26 0.27 -
P/RPS 0.54 0.58 0.81 0.98 0.92 1.05 1.13 -38.84%
P/EPS -63.18 17.18 11.98 -15.61 56.35 -32.16 -27.55 73.81%
EY -1.58 5.82 8.35 -6.40 1.77 -3.11 -3.63 -42.53%
DY 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.64 0.71 0.56 0.59 0.63 -18.89%

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