[TDM] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[TDM] TDM BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 76.38%
YoY- -68.57%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 129,695 121,420 83,938 107,824 121,317 106,113 99,539 19.19%
PBT 3,253 27,716 -18,413 -3,494 11,181 -43,711 -3,880 -
Tax -3,802 -5,345 841 -490 -47,334 -107 -1,462 88.56%
NP -549 22,371 -17,572 -3,984 -36,153 -43,818 -5,342 -77.90%
-
NP to SH -8,563 21,752 -19,090 -8,280 -35,054 -41,401 1,815 -
-
Tax Rate 116.88% 19.28% - - 423.34% - - -
Total Cost 130,244 99,049 101,510 111,808 157,470 149,931 104,881 15.45%
-
Net Worth 740,838 740,838 723,535 723,535 740,362 908,626 942,278 -14.75%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 4,996 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 740,838 740,838 723,535 723,535 740,362 908,626 942,278 -14.75%
NOSH 1,722,881 1,722,881 1,682,641 1,682,641 1,682,641 1,682,641 1,682,641 1.58%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -0.42% 18.42% -20.93% -3.69% -29.80% -41.29% -5.37% -
ROE -1.16% 2.94% -2.64% -1.14% -4.73% -4.56% 0.19% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 7.53 7.05 4.99 6.41 7.21 6.31 5.92 17.30%
EPS -0.50 1.26 -1.13 -0.49 -2.08 -0.02 -0.31 37.33%
DPS 0.29 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.43 0.43 0.43 0.44 0.54 0.56 -16.07%
Adjusted Per Share Value based on latest NOSH - 1,682,641
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 7.57 7.09 4.90 6.29 7.08 6.20 5.81 19.19%
EPS -0.50 1.27 -1.11 -0.48 -2.05 -2.42 0.11 -
DPS 0.29 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4325 0.4325 0.4224 0.4224 0.4322 0.5305 0.5501 -14.75%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.355 0.225 0.22 0.17 0.42 0.165 0.185 -
P/RPS 4.72 3.19 4.41 2.65 5.83 2.62 3.13 31.33%
P/EPS -71.43 17.82 -19.39 -34.55 -20.16 -6.71 171.51 -
EY -1.40 5.61 -5.16 -2.89 -4.96 -14.91 0.58 -
DY 0.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.52 0.51 0.40 0.95 0.31 0.33 84.42%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/03/21 25/11/20 25/08/20 29/06/20 02/03/20 26/11/19 27/08/19 -
Price 0.30 0.265 0.23 0.215 0.23 0.21 0.185 -
P/RPS 3.99 3.76 4.61 3.36 3.19 3.33 3.13 17.48%
P/EPS -60.36 20.99 -20.27 -43.69 -11.04 -8.53 171.51 -
EY -1.66 4.76 -4.93 -2.29 -9.06 -11.72 0.58 -
DY 0.97 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.62 0.53 0.50 0.52 0.39 0.33 64.71%

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