[TOMEI] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
16-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 35.26%
YoY- -30.04%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 589,663 322,758 909,742 664,591 461,120 237,732 974,307 -28.47%
PBT 58,003 29,445 67,087 55,408 40,105 16,639 91,354 -26.14%
Tax -15,526 -7,700 -17,923 -14,121 -9,576 -3,980 -23,909 -25.03%
NP 42,477 21,745 49,164 41,287 30,529 12,659 67,445 -26.54%
-
NP to SH 40,816 20,936 46,444 39,072 28,886 11,870 65,894 -27.35%
-
Tax Rate 26.77% 26.15% 26.72% 25.49% 23.88% 23.92% 26.17% -
Total Cost 547,186 301,013 860,578 623,304 430,591 225,073 906,862 -28.61%
-
Net Worth 444,906 429,659 400,554 400,554 389,465 378,378 365,904 13.93%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 444,906 429,659 400,554 400,554 389,465 378,378 365,904 13.93%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 7.20% 6.74% 5.40% 6.21% 6.62% 5.32% 6.92% -
ROE 9.17% 4.87% 11.59% 9.75% 7.42% 3.14% 18.01% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 425.44 232.87 656.38 479.50 332.70 171.52 702.96 -28.47%
EPS 29.45 15.11 33.51 28.19 20.84 8.56 47.54 -27.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.21 3.10 2.89 2.89 2.81 2.73 2.64 13.93%
Adjusted Per Share Value based on latest NOSH - 138,600
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 425.44 232.87 656.38 479.50 332.70 171.52 702.96 -28.47%
EPS 29.45 15.11 33.51 28.19 20.84 8.56 47.54 -27.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.21 3.10 2.89 2.89 2.81 2.73 2.64 13.93%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.73 1.50 1.24 1.14 1.04 1.21 1.00 -
P/RPS 0.41 0.64 0.19 0.24 0.31 0.71 0.14 104.82%
P/EPS 5.87 9.93 3.70 4.04 4.99 14.13 2.10 98.55%
EY 17.02 10.07 27.02 24.73 20.04 7.08 47.54 -49.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.48 0.43 0.39 0.37 0.44 0.38 26.42%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 22/08/24 16/05/24 27/02/24 16/11/23 24/08/23 12/05/23 27/02/23 -
Price 2.03 2.03 1.34 1.17 1.10 1.32 1.05 -
P/RPS 0.48 0.87 0.20 0.24 0.33 0.77 0.15 117.30%
P/EPS 6.89 13.44 4.00 4.15 5.28 15.41 2.21 113.55%
EY 14.51 7.44 25.01 24.09 18.95 6.49 45.28 -53.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.65 0.46 0.40 0.39 0.48 0.40 35.40%

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