[TOMEI] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 17.98%
YoY- 101.07%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 664,591 461,120 237,732 974,307 749,455 532,055 234,147 100.34%
PBT 55,408 40,105 16,639 91,354 74,362 56,227 21,702 86.69%
Tax -14,121 -9,576 -3,980 -23,909 -17,857 -14,672 -5,920 78.42%
NP 41,287 30,529 12,659 67,445 56,505 41,555 15,782 89.74%
-
NP to SH 39,072 28,886 11,870 65,894 55,850 41,535 15,773 82.97%
-
Tax Rate 25.49% 23.88% 23.92% 26.17% 24.01% 26.09% 27.28% -
Total Cost 623,304 430,591 225,073 906,862 692,950 490,500 218,365 101.09%
-
Net Worth 400,554 389,465 378,378 365,904 353,429 339,570 286,901 24.89%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 400,554 389,465 378,378 365,904 353,429 339,570 286,901 24.89%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 6.21% 6.62% 5.32% 6.92% 7.54% 7.81% 6.74% -
ROE 9.75% 7.42% 3.14% 18.01% 15.80% 12.23% 5.50% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 479.50 332.70 171.52 702.96 540.73 383.88 168.94 100.33%
EPS 28.19 20.84 8.56 47.54 40.30 29.97 11.38 82.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.89 2.81 2.73 2.64 2.55 2.45 2.07 24.89%
Adjusted Per Share Value based on latest NOSH - 138,600
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 479.50 332.70 171.52 702.96 540.73 383.88 168.94 100.33%
EPS 28.19 20.84 8.56 47.54 40.30 29.97 11.38 82.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.89 2.81 2.73 2.64 2.55 2.45 2.07 24.89%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.14 1.04 1.21 1.00 0.855 0.91 1.03 -
P/RPS 0.24 0.31 0.71 0.14 0.16 0.24 0.61 -46.27%
P/EPS 4.04 4.99 14.13 2.10 2.12 3.04 9.05 -41.56%
EY 24.73 20.04 7.08 47.54 47.13 32.93 11.05 71.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.44 0.38 0.34 0.37 0.50 -15.25%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 16/11/23 24/08/23 12/05/23 27/02/23 23/11/22 25/08/22 19/05/22 -
Price 1.17 1.10 1.32 1.05 0.91 0.975 1.00 -
P/RPS 0.24 0.33 0.77 0.15 0.17 0.25 0.59 -45.06%
P/EPS 4.15 5.28 15.41 2.21 2.26 3.25 8.79 -39.33%
EY 24.09 18.95 6.49 45.28 44.28 30.74 11.38 64.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.48 0.40 0.36 0.40 0.48 -11.43%

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