[TDM] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[TDM] TDM BHD
Announcement Date
25-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -139.37%
YoY- 75.57%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 132,148 111,014 102,775 129,695 121,420 83,938 107,824 14.50%
PBT 18,989 -1,391 -3,332 3,253 27,716 -18,413 -3,494 -
Tax -5,703 -1,712 -1,329 -3,802 -5,345 841 -490 412.81%
NP 13,286 -3,103 -4,661 -549 22,371 -17,572 -3,984 -
-
NP to SH 13,304 -2,743 -4,221 -8,563 21,752 -19,090 -8,280 -
-
Tax Rate 30.03% - - 116.88% 19.28% - - -
Total Cost 118,862 114,117 107,436 130,244 99,049 101,510 111,808 4.15%
-
Net Worth 758,067 758,067 740,838 740,838 740,838 723,535 723,535 3.15%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 4,996 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 758,067 758,067 740,838 740,838 740,838 723,535 723,535 3.15%
NOSH 1,722,881 1,722,881 1,722,881 1,722,881 1,722,881 1,682,641 1,682,641 1.58%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 10.05% -2.80% -4.54% -0.42% 18.42% -20.93% -3.69% -
ROE 1.75% -0.36% -0.57% -1.16% 2.94% -2.64% -1.14% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 7.67 6.44 5.97 7.53 7.05 4.99 6.41 12.69%
EPS 0.77 -0.16 -0.24 -0.50 1.26 -1.13 -0.49 -
DPS 0.00 0.00 0.00 0.29 0.00 0.00 0.00 -
NAPS 0.44 0.44 0.43 0.43 0.43 0.43 0.43 1.54%
Adjusted Per Share Value based on latest NOSH - 1,722,881
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 7.67 6.44 5.97 7.53 7.05 4.87 6.26 14.48%
EPS 0.77 -0.16 -0.24 -0.50 1.26 -1.11 -0.48 -
DPS 0.00 0.00 0.00 0.29 0.00 0.00 0.00 -
NAPS 0.44 0.44 0.43 0.43 0.43 0.42 0.42 3.14%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.24 0.235 0.27 0.355 0.225 0.22 0.17 -
P/RPS 3.13 3.65 4.53 4.72 3.19 4.41 2.65 11.72%
P/EPS 31.08 -147.60 -110.21 -71.43 17.82 -19.39 -34.55 -
EY 3.22 -0.68 -0.91 -1.40 5.61 -5.16 -2.89 -
DY 0.00 0.00 0.00 0.82 0.00 0.00 0.00 -
P/NAPS 0.55 0.53 0.63 0.83 0.52 0.51 0.40 23.62%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 30/08/21 31/05/21 25/03/21 25/11/20 25/08/20 29/06/20 -
Price 0.245 0.26 0.27 0.30 0.265 0.23 0.215 -
P/RPS 3.19 4.04 4.53 3.99 3.76 4.61 3.36 -3.39%
P/EPS 31.73 -163.31 -110.21 -60.36 20.99 -20.27 -43.69 -
EY 3.15 -0.61 -0.91 -1.66 4.76 -4.93 -2.29 -
DY 0.00 0.00 0.00 0.97 0.00 0.00 0.00 -
P/NAPS 0.56 0.59 0.63 0.70 0.62 0.53 0.50 7.84%

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