[TOMEI] QoQ Annualized Quarter Result on 30-Sep-2024 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
21-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- -21.93%
YoY- 22.34%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 1,073,733 1,179,326 1,291,032 909,742 886,121 922,240 950,928 8.41%
PBT 86,878 116,006 117,780 67,087 73,877 80,210 66,556 19.38%
Tax -20,889 -31,052 -30,800 -17,923 -18,828 -19,152 -15,920 19.79%
NP 65,989 84,954 86,980 49,164 55,049 61,058 50,636 19.25%
-
NP to SH 63,733 81,632 83,744 46,444 52,096 57,772 47,480 21.61%
-
Tax Rate 24.04% 26.77% 26.15% 26.72% 25.49% 23.88% 23.92% -
Total Cost 1,007,744 1,094,372 1,204,052 860,578 831,072 861,182 900,292 7.78%
-
Net Worth 451,835 444,906 429,659 400,554 400,554 389,465 378,378 12.51%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 451,835 444,906 429,659 400,554 400,554 389,465 378,378 12.51%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 6.15% 7.20% 6.74% 5.40% 6.21% 6.62% 5.32% -
ROE 14.11% 18.35% 19.49% 11.59% 13.01% 14.83% 12.55% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 774.70 850.88 931.48 656.38 639.34 665.40 686.10 8.40%
EPS 45.99 58.90 60.44 33.51 37.59 41.68 34.24 21.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.26 3.21 3.10 2.89 2.89 2.81 2.73 12.51%
Adjusted Per Share Value based on latest NOSH - 138,600
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 774.70 850.88 931.48 656.38 639.34 665.40 686.10 8.40%
EPS 45.99 58.90 60.44 33.51 37.59 41.68 34.24 21.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.26 3.21 3.10 2.89 2.89 2.81 2.73 12.51%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.86 1.73 1.50 1.24 1.14 1.04 1.21 -
P/RPS 0.24 0.20 0.16 0.19 0.18 0.16 0.18 21.07%
P/EPS 4.04 2.94 2.48 3.70 3.03 2.50 3.53 9.38%
EY 24.72 34.04 40.28 27.02 32.97 40.08 28.31 -8.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.54 0.48 0.43 0.39 0.37 0.44 18.78%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 21/11/24 22/08/24 16/05/24 27/02/24 16/11/23 24/08/23 12/05/23 -
Price 1.52 2.03 2.03 1.34 1.17 1.10 1.32 -
P/RPS 0.20 0.24 0.22 0.20 0.18 0.17 0.19 3.46%
P/EPS 3.31 3.45 3.36 4.00 3.11 2.64 3.85 -9.55%
EY 30.25 29.01 29.76 25.01 32.13 37.89 25.95 10.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.63 0.65 0.46 0.40 0.39 0.48 -1.38%

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