[TOMEI] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
19-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 92.52%
YoY- 14.64%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 974,307 999,273 1,064,110 936,588 736,069 670,524 781,598 15.78%
PBT 91,354 99,149 112,454 86,808 43,959 29,129 40,722 71.11%
Tax -23,909 -23,809 -29,344 -23,680 -11,002 -7,386 -10,118 77.13%
NP 67,445 75,340 83,110 63,128 32,957 21,742 30,604 69.10%
-
NP to SH 65,894 74,466 83,070 63,092 32,772 21,494 30,232 67.86%
-
Tax Rate 26.17% 24.01% 26.09% 27.28% 25.03% 25.36% 24.85% -
Total Cost 906,862 923,933 981,000 873,460 703,112 648,781 750,994 13.35%
-
Net Worth 365,904 353,429 339,570 286,901 270,270 253,638 253,638 27.58%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 365,904 353,429 339,570 286,901 270,270 253,638 253,638 27.58%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 6.92% 7.54% 7.81% 6.74% 4.48% 3.24% 3.92% -
ROE 18.01% 21.07% 24.46% 21.99% 12.13% 8.47% 11.92% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 702.96 720.98 767.76 675.75 531.07 483.78 563.92 15.78%
EPS 47.54 53.73 59.94 45.52 23.65 15.51 21.82 67.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.55 2.45 2.07 1.95 1.83 1.83 27.58%
Adjusted Per Share Value based on latest NOSH - 138,600
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 702.96 720.98 767.76 675.75 531.07 483.78 563.92 15.78%
EPS 47.54 53.73 59.94 45.52 23.65 15.51 21.82 67.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.55 2.45 2.07 1.95 1.83 1.83 27.58%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.00 0.855 0.91 1.03 0.915 0.90 0.955 -
P/RPS 0.14 0.12 0.12 0.15 0.17 0.19 0.17 -12.10%
P/EPS 2.10 1.59 1.52 2.26 3.87 5.80 4.38 -38.65%
EY 47.54 62.84 65.86 44.20 25.84 17.23 22.84 62.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.37 0.50 0.47 0.49 0.52 -18.82%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 23/11/22 25/08/22 19/05/22 22/02/22 17/11/21 18/08/21 -
Price 1.05 0.91 0.975 1.00 1.06 1.00 0.92 -
P/RPS 0.15 0.13 0.13 0.15 0.20 0.21 0.16 -4.20%
P/EPS 2.21 1.69 1.63 2.20 4.48 6.45 4.22 -34.95%
EY 45.28 59.04 61.47 45.52 22.31 15.51 23.71 53.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.36 0.40 0.48 0.54 0.55 0.50 -13.78%

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