[TOMEI] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
17-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -25.94%
YoY- -92.61%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 297,908 234,147 233,176 112,094 146,644 244,155 167,841 46.75%
PBT 34,525 21,702 22,112 1,486 2,126 18,235 13,553 86.84%
Tax -8,752 -5,920 -5,462 -481 -770 -4,289 -1,919 175.77%
NP 25,773 15,782 16,650 1,005 1,356 13,946 11,634 70.18%
-
NP to SH 25,762 15,773 16,651 1,005 1,357 13,759 11,672 69.76%
-
Tax Rate 25.35% 27.28% 24.70% 32.37% 36.22% 23.52% 14.16% -
Total Cost 272,135 218,365 216,526 111,089 145,288 230,209 156,207 44.93%
-
Net Worth 339,570 286,901 270,270 253,638 253,638 259,182 245,321 24.27%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 339,570 286,901 270,270 253,638 253,638 259,182 245,321 24.27%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 8.65% 6.74% 7.14% 0.90% 0.92% 5.71% 6.93% -
ROE 7.59% 5.50% 6.16% 0.40% 0.54% 5.31% 4.76% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 214.94 168.94 168.24 80.88 105.80 176.16 121.10 46.74%
EPS 18.59 11.38 12.01 0.73 0.98 9.93 8.42 69.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 2.07 1.95 1.83 1.83 1.87 1.77 24.27%
Adjusted Per Share Value based on latest NOSH - 138,600
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 214.94 168.94 168.24 80.88 105.80 176.16 121.10 46.74%
EPS 18.59 11.38 12.01 0.73 0.98 9.93 8.42 69.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 2.07 1.95 1.83 1.83 1.87 1.77 24.27%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.91 1.03 0.915 0.90 0.955 0.825 0.855 -
P/RPS 0.42 0.61 0.54 1.11 0.90 0.47 0.71 -29.59%
P/EPS 4.90 9.05 7.62 124.12 97.54 8.31 10.15 -38.54%
EY 20.43 11.05 13.13 0.81 1.03 12.03 9.85 62.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.50 0.47 0.49 0.52 0.44 0.48 -15.97%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 19/05/22 22/02/22 17/11/21 18/08/21 04/05/21 08/02/21 -
Price 0.975 1.00 1.06 1.00 0.92 0.90 0.845 -
P/RPS 0.45 0.59 0.63 1.24 0.87 0.51 0.70 -25.57%
P/EPS 5.25 8.79 8.82 137.91 93.97 9.07 10.03 -35.12%
EY 19.06 11.38 11.33 0.73 1.06 11.03 9.97 54.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.48 0.54 0.55 0.50 0.48 0.48 -11.47%

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