[TOMEI] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
04-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 76.55%
YoY- 243.46%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 736,069 670,524 781,598 976,620 552,401 512,746 407,858 48.07%
PBT 43,959 29,129 40,722 72,940 41,341 37,050 15,910 96.53%
Tax -11,002 -7,386 -10,118 -17,156 -10,617 -11,597 -4,292 86.98%
NP 32,957 21,742 30,604 55,784 30,724 25,453 11,618 100.01%
-
NP to SH 32,772 21,494 30,232 55,036 31,173 26,001 11,794 97.28%
-
Tax Rate 25.03% 25.36% 24.85% 23.52% 25.68% 31.30% 26.98% -
Total Cost 703,112 648,781 750,994 920,836 521,677 487,293 396,240 46.41%
-
Net Worth 270,270 253,638 253,638 259,182 245,321 234,234 220,374 14.53%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 270,270 253,638 253,638 259,182 245,321 234,234 220,374 14.53%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.48% 3.24% 3.92% 5.71% 5.56% 4.96% 2.85% -
ROE 12.13% 8.47% 11.92% 21.23% 12.71% 11.10% 5.35% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 531.07 483.78 563.92 704.63 398.56 369.95 294.27 48.07%
EPS 23.65 15.51 21.82 39.72 22.49 18.76 8.50 97.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.83 1.83 1.87 1.77 1.69 1.59 14.53%
Adjusted Per Share Value based on latest NOSH - 138,600
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 531.07 483.78 563.92 704.63 398.56 369.95 294.27 48.07%
EPS 23.65 15.51 21.82 39.72 22.49 18.76 8.50 97.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.83 1.83 1.87 1.77 1.69 1.59 14.53%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.915 0.90 0.955 0.825 0.855 0.815 0.435 -
P/RPS 0.17 0.19 0.17 0.12 0.21 0.22 0.15 8.67%
P/EPS 3.87 5.80 4.38 2.08 3.80 4.34 5.11 -16.87%
EY 25.84 17.23 22.84 48.13 26.31 23.02 19.56 20.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.52 0.44 0.48 0.48 0.27 44.56%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 17/11/21 18/08/21 04/05/21 08/02/21 02/11/20 24/08/20 -
Price 1.06 1.00 0.92 0.90 0.845 0.78 1.18 -
P/RPS 0.20 0.21 0.16 0.13 0.21 0.21 0.40 -36.92%
P/EPS 4.48 6.45 4.22 2.27 3.76 4.16 13.87 -52.82%
EY 22.31 15.51 23.71 44.12 26.62 24.05 7.21 111.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.55 0.50 0.48 0.48 0.46 0.74 -18.89%

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