[TOMEI] QoQ Cumulative 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- -55.86%
YoY- 243.46%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 736,069 502,893 390,799 244,155 552,401 384,560 203,929 134.75%
PBT 43,959 21,847 20,361 18,235 41,341 27,788 7,955 211.59%
Tax -11,002 -5,540 -5,059 -4,289 -10,617 -8,698 -2,146 196.43%
NP 32,957 16,307 15,302 13,946 30,724 19,090 5,809 217.09%
-
NP to SH 32,772 16,121 15,116 13,759 31,173 19,501 5,897 212.76%
-
Tax Rate 25.03% 25.36% 24.85% 23.52% 25.68% 31.30% 26.98% -
Total Cost 703,112 486,586 375,497 230,209 521,677 365,470 198,120 132.12%
-
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% 6.36% 5.96% 5.31% 12.71% 8.33% 2.68% -
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 531.07 362.84 281.96 176.16 398.56 277.46 147.13 134.75%
EPS 23.65 11.63 10.91 9.93 22.49 14.07 4.25 213.04%
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 531.07 362.84 281.96 176.16 398.56 277.46 147.13 134.75%
EPS 23.65 11.63 10.91 9.93 22.49 14.07 4.25 213.04%
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 0.25 0.34 0.47 0.21 0.29 0.30 -31.45%
P/EPS 3.87 7.74 8.76 8.31 3.80 5.79 10.22 -47.56%
EY 25.84 12.92 11.42 12.03 26.31 17.26 9.78 90.78%
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 0.28 0.33 0.51 0.21 0.28 0.80 -60.21%
P/EPS 4.48 8.60 8.44 9.07 3.76 5.54 27.73 -70.23%
EY 22.31 11.63 11.85 11.03 26.62 18.04 3.61 235.65%
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