[TOMEI] QoQ Quarter Result on 31-Mar-2023 [#1]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
12-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 18.18%
YoY- -24.74%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 245,151 203,471 223,386 237,732 224,852 217,400 297,908 -12.15%
PBT 11,679 15,303 23,466 16,639 16,992 18,135 34,525 -51.35%
Tax -3,802 -4,545 -5,596 -3,980 -6,052 -3,185 -8,752 -42.55%
NP 7,877 10,758 17,870 12,659 10,940 14,950 25,773 -54.52%
-
NP to SH 7,372 10,186 17,016 11,870 10,044 14,315 25,762 -56.47%
-
Tax Rate 32.55% 29.70% 23.85% 23.92% 35.62% 17.56% 25.35% -
Total Cost 237,274 192,713 205,516 225,073 213,912 202,450 272,135 -8.71%
-
Net Worth 400,554 400,554 389,465 378,378 365,904 353,429 339,570 11.60%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 400,554 400,554 389,465 378,378 365,904 353,429 339,570 11.60%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 3.21% 5.29% 8.00% 5.32% 4.87% 6.88% 8.65% -
ROE 1.84% 2.54% 4.37% 3.14% 2.74% 4.05% 7.59% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 176.88 146.80 161.17 171.52 162.23 156.85 214.94 -12.15%
EPS 5.32 7.35 12.28 8.56 7.25 10.33 18.59 -56.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.89 2.89 2.81 2.73 2.64 2.55 2.45 11.60%
Adjusted Per Share Value based on latest NOSH - 138,600
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 176.88 146.80 161.17 171.52 162.23 156.85 214.94 -12.15%
EPS 5.32 7.35 12.28 8.56 7.25 10.33 18.59 -56.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.89 2.89 2.81 2.73 2.64 2.55 2.45 11.60%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.24 1.14 1.04 1.21 1.00 0.855 0.91 -
P/RPS 0.70 0.78 0.65 0.71 0.62 0.55 0.42 40.44%
P/EPS 23.31 15.51 8.47 14.13 13.80 8.28 4.90 182.05%
EY 4.29 6.45 11.80 7.08 7.25 12.08 20.43 -64.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.39 0.37 0.44 0.38 0.34 0.37 10.50%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 16/11/23 24/08/23 12/05/23 27/02/23 23/11/22 25/08/22 -
Price 1.34 1.17 1.10 1.32 1.05 0.91 0.975 -
P/RPS 0.76 0.80 0.68 0.77 0.65 0.58 0.45 41.68%
P/EPS 25.19 15.92 8.96 15.41 14.49 8.81 5.25 183.66%
EY 3.97 6.28 11.16 6.49 6.90 11.35 19.06 -64.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.40 0.39 0.48 0.40 0.36 0.40 9.73%

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