[TOMEI] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -9.11%
YoY- 101.07%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 889,441 903,370 977,892 974,307 982,631 877,325 726,061 14.47%
PBT 72,400 75,232 86,291 91,354 96,474 79,825 47,426 32.54%
Tax -20,173 -18,813 -21,969 -23,909 -23,319 -20,615 -12,633 36.57%
NP 52,227 56,419 64,322 67,445 73,155 59,210 34,793 31.06%
-
NP to SH 49,116 53,245 61,991 65,894 72,501 59,191 34,786 25.83%
-
Tax Rate 27.86% 25.01% 25.46% 26.17% 24.17% 25.83% 26.64% -
Total Cost 837,214 846,951 913,570 906,862 909,476 818,115 691,268 13.60%
-
Net Worth 400,554 389,465 378,378 365,904 353,429 339,570 286,901 24.89%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 400,554 389,465 378,378 365,904 353,429 339,570 286,901 24.89%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 5.87% 6.25% 6.58% 6.92% 7.44% 6.75% 4.79% -
ROE 12.26% 13.67% 16.38% 18.01% 20.51% 17.43% 12.12% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 641.73 651.78 705.55 702.96 708.97 632.99 523.85 14.47%
EPS 35.44 38.42 44.73 47.54 52.31 42.71 25.10 25.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.89 2.81 2.73 2.64 2.55 2.45 2.07 24.89%
Adjusted Per Share Value based on latest NOSH - 138,600
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 641.73 651.78 705.55 702.96 708.97 632.99 523.85 14.47%
EPS 35.44 38.42 44.73 47.54 52.31 42.71 25.10 25.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.89 2.81 2.73 2.64 2.55 2.45 2.07 24.89%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.14 1.04 1.21 1.00 0.855 0.91 1.03 -
P/RPS 0.18 0.16 0.17 0.14 0.12 0.14 0.20 -6.77%
P/EPS 3.22 2.71 2.71 2.10 1.63 2.13 4.10 -14.86%
EY 31.09 36.94 36.96 47.54 61.18 46.93 24.37 17.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.44 0.38 0.34 0.37 0.50 -15.25%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 16/11/23 24/08/23 12/05/23 27/02/23 23/11/22 25/08/22 19/05/22 -
Price 1.17 1.10 1.32 1.05 0.91 0.975 1.00 -
P/RPS 0.18 0.17 0.19 0.15 0.13 0.15 0.19 -3.53%
P/EPS 3.30 2.86 2.95 2.21 1.74 2.28 3.98 -11.73%
EY 30.29 34.92 33.88 45.28 57.48 43.80 25.10 13.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.48 0.40 0.36 0.40 0.48 -11.43%

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