[TDM] YoY TTM 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- 28.62%
YoY- 87.79%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 598,306 601,588 551,930 437,828 434,793 393,256 451,443 4.80%
PBT 26,607 -8,744 101,721 9,224 -39,904 -69,100 22,440 2.87%
Tax -8,618 -13,822 -36,008 -9,635 -49,393 -11,368 -29,486 -18.52%
NP 17,989 -22,566 65,713 -411 -89,297 -80,468 -7,046 -
-
NP to SH 24,525 -54,493 -16,919 -10,122 -82,920 -78,436 -2,623 -
-
Tax Rate 32.39% - 35.40% 104.46% - - 131.40% -
Total Cost 580,317 624,154 486,217 438,239 524,090 473,724 458,489 4.00%
-
Net Worth 654,694 637,465 723,609 740,838 723,535 942,278 1,044,462 -7.48%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 3,101 2,928 4,996 4,996 - - - -
Div Payout % 12.64% 0.00% 0.00% 0.00% - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 654,694 637,465 723,609 740,838 723,535 942,278 1,044,462 -7.48%
NOSH 1,722,881 1,722,881 1,722,881 1,722,881 1,682,641 1,682,641 1,657,877 0.64%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 3.01% -3.75% 11.91% -0.09% -20.54% -20.46% -1.56% -
ROE 3.75% -8.55% -2.34% -1.37% -11.46% -8.32% -0.25% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 34.73 34.92 32.04 25.41 25.84 23.37 27.23 4.13%
EPS 1.42 -3.16 -0.98 -0.59 -4.93 -4.66 -0.16 -
DPS 0.18 0.17 0.29 0.29 0.00 0.00 0.00 -
NAPS 0.38 0.37 0.42 0.43 0.43 0.56 0.63 -8.07%
Adjusted Per Share Value based on latest NOSH - 1,722,881
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 34.93 35.12 32.22 25.56 25.38 22.96 26.36 4.79%
EPS 1.43 -3.18 -0.99 -0.59 -4.84 -4.58 -0.15 -
DPS 0.18 0.17 0.29 0.29 0.00 0.00 0.00 -
NAPS 0.3822 0.3722 0.4225 0.4325 0.4224 0.5501 0.6098 -7.48%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.28 0.165 0.275 0.27 0.17 0.17 0.35 -
P/RPS 0.81 0.47 0.86 1.06 0.66 0.73 1.29 -7.45%
P/EPS 19.67 -5.22 -28.00 -45.96 -3.45 -3.65 -221.22 -
EY 5.08 -19.17 -3.57 -2.18 -28.99 -27.42 -0.45 -
DY 0.64 1.03 1.05 1.07 0.00 0.00 0.00 -
P/NAPS 0.74 0.45 0.65 0.63 0.40 0.30 0.56 4.75%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/05/24 29/05/23 30/05/22 31/05/21 29/06/20 28/05/19 23/05/18 -
Price 0.215 0.165 0.27 0.27 0.215 0.185 0.31 -
P/RPS 0.62 0.47 0.84 1.06 0.83 0.79 1.14 -9.64%
P/EPS 15.10 -5.22 -27.49 -45.96 -4.36 -3.97 -195.94 -
EY 6.62 -19.17 -3.64 -2.18 -22.92 -25.20 -0.51 -
DY 0.84 1.03 1.07 1.07 0.00 0.00 0.00 -
P/NAPS 0.57 0.45 0.64 0.63 0.50 0.33 0.49 2.55%

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