[TOMEI] QoQ TTM 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- -31.19%
YoY- 25.33%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 877,325 726,061 736,069 670,734 739,271 668,756 552,401 36.24%
PBT 79,825 47,426 43,959 35,400 53,747 54,161 41,341 55.24%
Tax -20,615 -12,633 -11,002 -7,459 -13,530 -13,487 -10,617 55.82%
NP 59,210 34,793 32,957 27,941 40,217 40,674 30,724 55.04%
-
NP to SH 59,191 34,786 32,772 27,793 40,392 40,926 31,173 53.51%
-
Tax Rate 25.83% 26.64% 25.03% 21.07% 25.17% 24.90% 25.68% -
Total Cost 818,115 691,268 703,112 642,793 699,054 628,082 521,677 35.09%
-
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 6.75% 4.79% 4.48% 4.17% 5.44% 6.08% 5.56% -
ROE 17.43% 12.12% 12.13% 10.96% 15.93% 15.79% 12.71% -
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 632.99 523.85 531.07 483.94 533.38 482.51 398.56 36.23%
EPS 42.71 25.10 23.65 20.05 29.14 29.53 22.49 53.53%
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 632.99 523.85 531.07 483.94 533.38 482.51 398.56 36.23%
EPS 42.71 25.10 23.65 20.05 29.14 29.53 22.49 53.53%
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 0.14 0.20 0.17 0.19 0.18 0.17 0.21 -23.74%
P/EPS 2.13 4.10 3.87 4.49 3.28 2.79 3.80 -32.08%
EY 46.93 24.37 25.84 22.28 30.52 35.79 26.31 47.23%
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 0.15 0.19 0.20 0.21 0.17 0.19 0.21 -20.14%
P/EPS 2.28 3.98 4.48 4.99 3.16 3.05 3.76 -28.42%
EY 43.80 25.10 22.31 20.05 31.68 32.81 26.62 39.49%
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