[TOMEI] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -10.36%
YoY- 246.44%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 922,240 950,928 974,307 999,273 1,064,110 936,588 736,069 16.26%
PBT 80,210 66,556 91,354 99,149 112,454 86,808 43,959 49.48%
Tax -19,152 -15,920 -23,909 -23,809 -29,344 -23,680 -11,002 44.85%
NP 61,058 50,636 67,445 75,340 83,110 63,128 32,957 51.01%
-
NP to SH 57,772 47,480 65,894 74,466 83,070 63,092 32,772 46.08%
-
Tax Rate 23.88% 23.92% 26.17% 24.01% 26.09% 27.28% 25.03% -
Total Cost 861,182 900,292 906,862 923,933 981,000 873,460 703,112 14.51%
-
Net Worth 389,465 378,378 365,904 353,429 339,570 286,901 270,270 27.66%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 389,465 378,378 365,904 353,429 339,570 286,901 270,270 27.66%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 6.62% 5.32% 6.92% 7.54% 7.81% 6.74% 4.48% -
ROE 14.83% 12.55% 18.01% 21.07% 24.46% 21.99% 12.13% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 665.40 686.10 702.96 720.98 767.76 675.75 531.07 16.26%
EPS 41.68 34.24 47.54 53.73 59.94 45.52 23.65 46.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.81 2.73 2.64 2.55 2.45 2.07 1.95 27.66%
Adjusted Per Share Value based on latest NOSH - 138,600
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 665.40 686.10 702.96 720.98 767.76 675.75 531.07 16.26%
EPS 41.68 34.24 47.54 53.73 59.94 45.52 23.65 46.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.81 2.73 2.64 2.55 2.45 2.07 1.95 27.66%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.04 1.21 1.00 0.855 0.91 1.03 0.915 -
P/RPS 0.16 0.18 0.14 0.12 0.12 0.15 0.17 -3.97%
P/EPS 2.50 3.53 2.10 1.59 1.52 2.26 3.87 -25.33%
EY 40.08 28.31 47.54 62.84 65.86 44.20 25.84 34.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.44 0.38 0.34 0.37 0.50 0.47 -14.77%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 12/05/23 27/02/23 23/11/22 25/08/22 19/05/22 22/02/22 -
Price 1.10 1.32 1.05 0.91 0.975 1.00 1.06 -
P/RPS 0.17 0.19 0.15 0.13 0.13 0.15 0.20 -10.29%
P/EPS 2.64 3.85 2.21 1.69 1.63 2.20 4.48 -29.77%
EY 37.89 25.95 45.28 59.04 61.47 45.52 22.31 42.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.48 0.40 0.36 0.40 0.48 0.54 -19.55%

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