[TOMEI] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 103.29%
YoY- 5.13%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 749,455 532,055 234,147 736,069 502,893 390,799 244,155 111.06%
PBT 74,362 56,227 21,702 43,959 21,847 20,361 18,235 155.03%
Tax -17,857 -14,672 -5,920 -11,002 -5,540 -5,059 -4,289 158.57%
NP 56,505 41,555 15,782 32,957 16,307 15,302 13,946 153.93%
-
NP to SH 55,850 41,535 15,773 32,772 16,121 15,116 13,759 154.24%
-
Tax Rate 24.01% 26.09% 27.28% 25.03% 25.36% 24.85% 23.52% -
Total Cost 692,950 490,500 218,365 703,112 486,586 375,497 230,209 108.33%
-
Net Worth 353,429 339,570 286,901 270,270 253,638 253,638 259,182 22.94%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 353,429 339,570 286,901 270,270 253,638 253,638 259,182 22.94%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 7.54% 7.81% 6.74% 4.48% 3.24% 3.92% 5.71% -
ROE 15.80% 12.23% 5.50% 12.13% 6.36% 5.96% 5.31% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 540.73 383.88 168.94 531.07 362.84 281.96 176.16 111.06%
EPS 40.30 29.97 11.38 23.65 11.63 10.91 9.93 154.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.55 2.45 2.07 1.95 1.83 1.83 1.87 22.94%
Adjusted Per Share Value based on latest NOSH - 138,600
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 540.73 383.88 168.94 531.07 362.84 281.96 176.16 111.06%
EPS 40.30 29.97 11.38 23.65 11.63 10.91 9.93 154.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.55 2.45 2.07 1.95 1.83 1.83 1.87 22.94%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.855 0.91 1.03 0.915 0.90 0.955 0.825 -
P/RPS 0.16 0.24 0.61 0.17 0.25 0.34 0.47 -51.21%
P/EPS 2.12 3.04 9.05 3.87 7.74 8.76 8.31 -59.74%
EY 47.13 32.93 11.05 25.84 12.92 11.42 12.03 148.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.50 0.47 0.49 0.52 0.44 -15.77%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 25/08/22 19/05/22 22/02/22 17/11/21 18/08/21 04/05/21 -
Price 0.91 0.975 1.00 1.06 1.00 0.92 0.90 -
P/RPS 0.17 0.25 0.59 0.20 0.28 0.33 0.51 -51.89%
P/EPS 2.26 3.25 8.79 4.48 8.60 8.44 9.07 -60.36%
EY 44.28 30.74 11.38 22.31 11.63 11.85 11.03 152.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.48 0.54 0.55 0.50 0.48 -17.43%

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