[TOMEI] QoQ 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- 17.88%
YoY- 243.46%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 233,176 112,094 146,644 244,155 167,841 180,631 76,129 110.47%
PBT 22,112 1,486 2,126 18,235 13,553 19,833 2,540 321.51%
Tax -5,462 -481 -770 -4,289 -1,919 -6,552 -727 282.19%
NP 16,650 1,005 1,356 13,946 11,634 13,281 1,813 336.77%
-
NP to SH 16,651 1,005 1,357 13,759 11,672 13,604 1,891 324.72%
-
Tax Rate 24.70% 32.37% 36.22% 23.52% 14.16% 33.04% 28.62% -
Total Cost 216,526 111,089 145,288 230,209 156,207 167,350 74,316 103.59%
-
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 7.14% 0.90% 0.92% 5.71% 6.93% 7.35% 2.38% -
ROE 6.16% 0.40% 0.54% 5.31% 4.76% 5.81% 0.86% -
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 168.24 80.88 105.80 176.16 121.10 130.33 54.93 110.47%
EPS 12.01 0.73 0.98 9.93 8.42 9.82 1.36 325.54%
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 168.24 80.88 105.80 176.16 121.10 130.33 54.93 110.47%
EPS 12.01 0.73 0.98 9.93 8.42 9.82 1.36 325.54%
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 0.54 1.11 0.90 0.47 0.71 0.63 0.79 -22.34%
P/EPS 7.62 124.12 97.54 8.31 10.15 8.30 31.88 -61.38%
EY 13.13 0.81 1.03 12.03 9.85 12.04 3.14 158.87%
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 0.63 1.24 0.87 0.51 0.70 0.60 2.15 -55.78%
P/EPS 8.82 137.91 93.97 9.07 10.03 7.95 86.49 -78.08%
EY 11.33 0.73 1.06 11.03 9.97 12.58 1.16 355.03%
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