[TOMEI] QoQ Cumulative 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- -51.87%
YoY- 14.64%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 974,307 749,455 532,055 234,147 736,069 502,893 390,799 83.55%
PBT 91,354 74,362 56,227 21,702 43,959 21,847 20,361 171.28%
Tax -23,909 -17,857 -14,672 -5,920 -11,002 -5,540 -5,059 180.82%
NP 67,445 56,505 41,555 15,782 32,957 16,307 15,302 168.09%
-
NP to SH 65,894 55,850 41,535 15,773 32,772 16,121 15,116 166.13%
-
Tax Rate 26.17% 24.01% 26.09% 27.28% 25.03% 25.36% 24.85% -
Total Cost 906,862 692,950 490,500 218,365 703,112 486,586 375,497 79.71%
-
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% 15.80% 12.23% 5.50% 12.13% 6.36% 5.96% -
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 702.96 540.73 383.88 168.94 531.07 362.84 281.96 83.55%
EPS 47.54 40.30 29.97 11.38 23.65 11.63 10.91 166.06%
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 702.96 540.73 383.88 168.94 531.07 362.84 281.96 83.55%
EPS 47.54 40.30 29.97 11.38 23.65 11.63 10.91 166.06%
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 0.16 0.24 0.61 0.17 0.25 0.34 -44.56%
P/EPS 2.10 2.12 3.04 9.05 3.87 7.74 8.76 -61.30%
EY 47.54 47.13 32.93 11.05 25.84 12.92 11.42 158.10%
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 0.17 0.25 0.59 0.20 0.28 0.33 -40.79%
P/EPS 2.21 2.26 3.25 8.79 4.48 8.60 8.44 -58.97%
EY 45.28 44.28 30.74 11.38 22.31 11.63 11.85 143.81%
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