[TDM] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[TDM] TDM BHD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 36.97%
YoY- 69.34%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 303,025 213,789 191,762 204,295 214,051 213,620 200,576 7.11%
PBT 21,619 -4,723 -21,907 -5,820 -11,404 24,229 17,505 3.57%
Tax -10,044 -3,041 351 -4,689 95 -8,401 20 -
NP 11,575 -7,764 -21,556 -10,509 -11,309 15,828 17,525 -6.67%
-
NP to SH 10,281 -6,964 -23,903 -3,096 -10,098 17,340 19,741 -10.29%
-
Tax Rate 46.46% - - - - 34.67% -0.11% -
Total Cost 291,450 221,553 213,318 214,804 225,360 197,792 183,051 8.05%
-
Net Worth 706,381 758,067 723,535 942,278 1,127,356 1,324,806 1,439,757 -11.18%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 706,381 758,067 723,535 942,278 1,127,356 1,324,806 1,439,757 -11.18%
NOSH 1,722,881 1,722,881 1,682,641 1,682,641 1,657,877 1,656,008 1,484,285 2.51%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 3.82% -3.63% -11.24% -5.14% -5.28% 7.41% 8.74% -
ROE 1.46% -0.92% -3.30% -0.33% -0.90% 1.31% 1.37% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 17.59 12.41 11.40 12.14 12.91 14.19 13.51 4.49%
EPS 0.60 -0.40 -1.42 -0.60 -0.61 1.15 1.33 -12.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.44 0.43 0.56 0.68 0.88 0.97 -13.36%
Adjusted Per Share Value based on latest NOSH - 1,682,641
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 17.59 12.41 11.13 11.86 12.42 12.40 11.64 7.12%
EPS 0.60 -0.40 -1.39 -0.18 -0.59 1.01 1.15 -10.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.44 0.42 0.5469 0.6543 0.7689 0.8357 -11.18%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.23 0.235 0.22 0.185 0.24 0.605 0.69 -
P/RPS 1.31 1.89 1.93 1.52 1.86 4.26 5.11 -20.28%
P/EPS 38.54 -58.14 -15.49 -100.55 -39.40 52.53 51.88 -4.83%
EY 2.59 -1.72 -6.46 -0.99 -2.54 1.90 1.93 5.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.53 0.51 0.33 0.35 0.69 0.71 -3.87%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 29/08/22 30/08/21 25/08/20 27/08/19 27/08/18 30/08/17 29/08/16 -
Price 0.205 0.26 0.23 0.185 0.255 0.51 0.665 -
P/RPS 1.17 2.10 2.02 1.52 1.98 3.59 4.92 -21.28%
P/EPS 34.35 -64.32 -16.19 -100.55 -41.87 44.28 50.00 -6.06%
EY 2.91 -1.55 -6.18 -0.99 -2.39 2.26 2.00 6.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.59 0.53 0.33 0.38 0.58 0.69 -5.22%

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