[TDM] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[TDM] TDM BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -57.59%
YoY- 49.02%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 511,034 461,249 427,578 411,100 442,877 417,576 383,524 21.02%
PBT 81,420 19,021 -9,446 -13,328 9,062 7,745 -43,814 -
Tax -30,809 -11,658 -6,082 -5,316 -8,796 -6,658 702 -
NP 50,611 7,362 -15,528 -18,644 266 1,086 -43,112 -
-
NP to SH -32,001 7,490 -13,928 -16,884 -10,714 -2,868 -47,806 -23.42%
-
Tax Rate 37.84% 61.29% - - 97.06% 85.97% - -
Total Cost 460,423 453,886 443,106 429,744 442,611 416,489 426,636 5.19%
-
Net Worth 706,381 758,067 758,067 740,838 740,838 740,838 723,535 -1.58%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 4,996 - - - 4,996 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 706,381 758,067 758,067 740,838 740,838 740,838 723,535 -1.58%
NOSH 1,722,881 1,722,881 1,722,881 1,722,881 1,722,881 1,722,881 1,682,641 1.58%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 9.90% 1.60% -3.63% -4.54% 0.06% 0.26% -11.24% -
ROE -4.53% 0.99% -1.84% -2.28% -1.45% -0.39% -6.61% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 29.66 26.77 24.82 23.86 25.71 24.24 22.79 19.14%
EPS -1.86 0.44 -0.80 -0.96 -0.63 -0.17 -2.84 -24.52%
DPS 0.29 0.00 0.00 0.00 0.29 0.00 0.00 -
NAPS 0.41 0.44 0.44 0.43 0.43 0.43 0.43 -3.11%
Adjusted Per Share Value based on latest NOSH - 1,722,881
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 29.66 26.77 24.82 23.86 25.71 24.24 22.26 21.02%
EPS -1.86 0.44 -0.80 -0.96 -0.63 -0.17 -2.77 -23.26%
DPS 0.29 0.00 0.00 0.00 0.29 0.00 0.00 -
NAPS 0.41 0.44 0.44 0.43 0.43 0.43 0.42 -1.58%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.225 0.24 0.235 0.27 0.355 0.225 0.22 -
P/RPS 0.76 0.90 0.95 1.13 1.38 0.93 0.97 -14.97%
P/EPS -12.11 55.20 -29.07 -27.55 -57.09 -135.16 -7.74 34.66%
EY -8.26 1.81 -3.44 -3.63 -1.75 -0.74 -12.91 -25.68%
DY 1.29 0.00 0.00 0.00 0.82 0.00 0.00 -
P/NAPS 0.55 0.55 0.53 0.63 0.83 0.52 0.51 5.14%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 30/08/21 31/05/21 25/03/21 25/11/20 25/08/20 -
Price 0.29 0.245 0.26 0.27 0.30 0.265 0.23 -
P/RPS 0.98 0.92 1.05 1.13 1.17 1.09 1.01 -1.98%
P/EPS -15.61 56.35 -32.16 -27.55 -48.24 -159.19 -8.10 54.67%
EY -6.40 1.77 -3.11 -3.63 -2.07 -0.63 -12.35 -35.40%
DY 1.00 0.00 0.00 0.00 0.97 0.00 0.00 -
P/NAPS 0.71 0.56 0.59 0.63 0.70 0.62 0.53 21.45%

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