TDM | TDM BERHAD
0.260 (0.0%)
T-O (am): 0.260 (08:59:00)
Last updated: 17:00
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 27 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 170.57 | 24.24 | 36.70 | 21.5% | 0.18 | 2.13 | 4.4% | 8.1% | 123.7% | 285.6% | ||||||||
| 27 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 163.39 | 17.77 | 16.41 | 10.0% | 0.00 | 0.95 | 26.4% | 6.6% | 183.6% | 215.8% | ||||||||
| 28 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 129.26 | -9.49 | -19.62 | -15.2% | 0.00 | -1.14 | 1.4% | 18.9% | 7.1% | 3536.8% | ||||||||
| 29 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 131.09 | -17.53 | -21.12 | -16.1% | 0.00 | -1.23 | 16.9% | 8.8% | 6.8% | 317.5% | ||||||||
| 28 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 157.85 | 16.50 | -19.78 | -12.5% | 0.17 | -1.14 | 3.0% | 4.4% | 39.6% | 46.8% | ||||||||
| 29 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 153.29 | -12.37 | -14.17 | -9.2% | 0.00 | -0.82 | 3.8% | 16.0% | 2581.1% | 206.5% | ||||||||
| 29 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 159.35 | 4.65 | 0.57 | 0.4% | 0.00 | 0.03 | 10.9% | 43.5% | 94.1% | 120.8% | ||||||||
| 30 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 143.67 | 16.97 | 9.71 | 6.8% | 0.00 | 0.56 | 13.0% | 39.8% | 126.1% | 330.0% | ||||||||
| 28 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 165.10 | 67.15 | -37.19 | -22.5% | 0.29 | -2.16 | 24.9% | 27.3% | 379.5% | 334.3% | ||||||||
| 30 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 132.15 | 18.99 | 13.30 | 10.1% | 0.00 | 0.77 | 19.0% | 8.8% | 585.0% | 38.8% | ||||||||
| 30 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 111.01 | -1.39 | -2.74 | -2.5% | 0.00 | -0.16 | 8.0% | 32.3% | 35.0% | 85.6% | ||||||||
| 31 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 102.78 | -3.33 | -4.22 | -4.1% | 0.00 | -0.24 | 20.8% | 4.7% | 50.7% | 49.0% | ||||||||
| 25 Mar 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 129.69 | 3.25 | -8.56 | -6.6% | 0.29 | -0.50 | 6.8% | 6.9% | 139.4% | 75.6% | ||||||||
| 25 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 121.42 | 27.72 | 21.75 | 17.9% | 0.00 | 1.26 | 44.6% | 14.4% | 213.9% | 152.5% | ||||||||
| 25 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 83.94 | -18.41 | -19.09 | -22.7% | 0.00 | -1.13 | 22.1% | 15.7% | 130.6% | 1151.8% | ||||||||
| 29 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 107.82 | -3.49 | -8.28 | -7.7% | 0.00 | -0.49 | 11.1% | 2.9% | 76.4% | 68.6% | ||||||||
| 02 Mar 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 121.32 | 11.18 | -35.05 | -28.9% | 0.00 | -2.08 | 14.3% | 16.4% | 15.3% | 44.4% | ||||||||
| 26 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 106.11 | -43.71 | -41.40 | -39.0% | 0.00 | -0.02 | 6.6% | 22.4% | 2381.1% | 1165.3% | ||||||||
| 27 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 99.54 | -3.88 | 1.81 | 1.8% | 0.00 | -0.31 | 5.0% | 2.0% | 136.9% | 125.1% | ||||||||
| 28 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 104.76 | -1.94 | -4.91 | -4.7% | 0.00 | -0.29 | 0.5% | 10.0% | 92.2% | 71.2% | ||||||||
| 28 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 104.20 | -56.68 | -63.02 | -60.5% | 0.00 | -3.75 | 20.2% | 14.0% | 1826.1% | 2307.3% | ||||||||
| 26 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 86.70 | -0.95 | -3.27 | -3.8% | 0.00 | -0.20 | 11.2% | 24.0% | 54.7% | 140.9% | ||||||||
| 27 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 97.60 | -9.53 | -7.23 | -7.4% | 0.00 | -0.44 | 16.2% | 2.1% | 151.9% | 40.6% | ||||||||
| 23 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 116.45 | -1.87 | -2.87 | -2.5% | 0.00 | -0.17 | 3.9% | 2.2% | 9.6% | 112.8% | ||||||||
| 27 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 121.15 | 17.16 | -2.62 | -2.2% | 0.00 | -0.16 | 6.2% | 3.4% | 132.7% | 87.9% | ||||||||
| 20 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 114.12 | 11.61 | 8.01 | 7.0% | 0.00 | 0.48 | 14.4% | 11.0% | 255.7% | 65.8% | ||||||||
| 30 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 99.72 | -4.45 | -5.14 | -5.2% | 0.00 | -0.34 | 12.5% | 3.2% | 122.9% | 122.7% | ||||||||
| 25 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 113.90 | 28.68 | 22.48 | 19.7% | 0.00 | 1.49 | 9.1% | 16.8% | 203.7% | 878.5% | ||||||||
| 28 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 125.34 | -4.16 | -21.68 | -17.3% | 0.00 | -1.44 | 22.0% | 11.0% | 192.6% | 138.2% | ||||||||
| 28 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 102.78 | 22.66 | 23.42 | 22.8% | 0.00 | 1.56 | 0.3% | 4.3% | 3.5% | 94.4% | ||||||||
| 29 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 103.05 | 22.82 | 22.63 | 22.0% | 0.00 | 1.53 | 5.7% | 9.4% | 883.5% | 86.8% | ||||||||
| 31 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 97.52 | -5.32 | -2.89 | -3.0% | 0.00 | -0.19 | 13.6% | 29.1% | 105.1% | 56.5% | ||||||||
| 29 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 112.93 | 58.73 | 56.73 | 50.2% | 0.00 | 3.83 | 14.6% | 13.3% | 370.9% | 237.6% | ||||||||
| 23 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 98.57 | 11.25 | 12.05 | 12.2% | 0.00 | 0.81 | 4.7% | 0.3% | 0.5% | 58.5% | ||||||||
| 26 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 94.19 | 9.69 | 12.11 | 12.9% | 0.00 | 0.82 | 24.7% | 6.5% | 282.4% | 21.0% | ||||||||
| 26 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 75.51 | -8.23 | -6.64 | -8.8% | 0.00 | -0.45 | 24.3% | 13.6% | 139.5% | 147.9% | ||||||||
| 26 Feb 15 | 31/12/14 | 4 | 31/12/14 | 99.70 | 19.04 | 16.80 | 16.9% | 0.00 | 1.13 | 1.4% | 1.4% | 121.1% | 34.5% |
Historical Dividends
Financial Ratios
| EPS | 0.74 sen |
| Trailing PE (Sector Median: 16.7) | 36.1 |
| PEG | 0.36 |
| Altman Z | 0.7 |
| Beaver | 0.077 |
| Current Ratio | 1.06 |
| Debt-Equity (DE) Ratio | 1.54 |
| FCF Yield | 6.33 % |
| Revenue QoQ | 4.4 % |
| Revenue YoY | 8.06% |
| Profit QoQ | 123.67 % |
| Profit YoY | 285.56 % |
| Profit Margin (Sector Median: 7.0) | 2.08 % |
| ROE (ROIC: 1.18) | 1.79 % |
| Dividend Per Share (DPS) | 0.18 sen |
| Dividend Yield (DY) | 0.69 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 16.7) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 7.0) | |
| ROE (ROIC: 1.81) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.38 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 36.7 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 0.0 |
| Expected Revenue (M) | 0.0 |
| Expected Growth (%) | 0.0 |
Directors Share Purchases (Beta)
TUAN HAJI AZLAN BIN MD ALIFIAH added 25000.0 units announced on 06 Dec 2023 at ~RM0.175
YM RAJA DATO' HAJI IDRIS RAJA KAMARUDIN added 20000.0 units announced on 28 Jun 2022 at ~RM0.23
YM RAJA DATO' HAJI IDRIS RAJA KAMARUDIN reduced 20000.0 units announced on 27 Apr 2022 at ~RM0.305
TUAN HAJI AZLAN BIN MD ALIFIAH reduced 64000.0 units announced on 26 Apr 2022 at ~RM0.305
HAJI AZLAN BIN MD ALIFIAH added 64000.0 units announced on 02 Apr 2021 at ~RM0.27
Summary
Market Cap: 447 M.
Number of Shares: 1722 M.
Adjusted Float: 40.3%.
Stock highly correlated with
WMG (93%)
WTHORSE (91%)
THETA (90%)
HTPADU (89%)
TDM Berhad is engaged in the development and management of oil palm plantations; and processing and trading of crude palm oil, palm kernels, and related products in Malaysia. It manages oil palm estates and owns and operates palm oil mills. The company also operates a specialist medical centre that offers a range of services, including general medicine, paediatrics, orthopaedics, general surgery, radiology, obstetric and gynaecology, ENT, physiotheraphy, and psychiatrist, as well as provides consultancy and management services to specialist medical centers. In addition, it is involved in the sale of fresh fruit bunches; and integrated poultry farming and processing of related products. TDM Berhad was founded in 1965 and is based in Kuala Terengganu, Malaysia.
Sectors: Plantation, Penny Stocks
Code: 2054
Website: http://www.tdmberhad.com.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
Top Shareholdings
Updated on 27-Mar-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Terengganu Incorporated Sdn. Bhd. | 59.67% | 260.95 |
| Teh Koon Chai | 1.51% | 6.59 |
| Lembaga Tabung Amanah Warisan Negeri Terengganu | 1.36% | 5.96 |
| Tee Kim Tee @Tee Ching Tee | 1.15% | 5.03 |
| Khoo Chai Pek | 0.41% | 1.78 |
| Low Keng Joo | 0.37% | 1.62 |
| Tee Lip Sin | 0.31% | 1.37 |
| Goh Chuan Yong | 0.29% | 1.26 |
| Tan Aik Choon | 0.29% | 1.26 |
| Toh Hooi Hak | 0.28% | 1.22 |
| UOB Kay Hian Pte Ltd | 0.27% | 1.17 |
| Ang Joo Seng | 0.26% | 1.15 |
| Tan Kian Ser | 0.24% | 1.03 |
| Kumpulan Pengurusan Kayu Kayan Trengganu Sdn Bhd | 0.18% | 0.8 |
| Kenwingston Sdn Bhd | 0.17% | 0.76 |
| Chan Cheu Leong | 0.17% | 0.75 |
| Megategas Sdn Bhd | 0.17% | 0.74 |
| Lee Bee Geok | 0.16% | 0.71 |
| Mohd Iskandar Lau Bin Abdullah | 0.16% | 0.68 |
| Ooi Chin Hock | 0.15% | 0.66 |
| Huang Yu-Ling | 0.15% | 0.65 |
| OCBC Securities Private Limited | 0.14% | 0.6 |
| Wong Yu @ Wong Wing Yu | 0.13% | 0.58 |
| Liaw Chee Ying | 0.13% | 0.56 |
| Lim Cheng Hai | 0.13% | 0.56 |
| Tan Boon Huat | 0.12% | 0.52 |
| Ng Chee Joong | 0.12% | 0.51 |