[TOMEI] QoQ TTM 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- 31.29%
YoY- 314.27%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 736,069 670,734 739,271 668,756 552,401 521,067 459,160 36.85%
PBT 43,959 35,400 53,747 54,161 41,341 32,477 16,138 94.68%
Tax -11,002 -7,459 -13,530 -13,487 -10,617 -10,643 -5,416 60.18%
NP 32,957 27,941 40,217 40,674 30,724 21,834 10,722 110.97%
-
NP to SH 32,772 27,793 40,392 40,926 31,173 22,176 10,655 111.06%
-
Tax Rate 25.03% 21.07% 25.17% 24.90% 25.68% 32.77% 33.56% -
Total Cost 703,112 642,793 699,054 628,082 521,677 499,233 448,438 34.85%
-
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 4.48% 4.17% 5.44% 6.08% 5.56% 4.19% 2.34% -
ROE 12.13% 10.96% 15.93% 15.79% 12.71% 9.47% 4.83% -
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 531.07 483.94 533.38 482.51 398.56 375.95 331.28 36.85%
EPS 23.65 20.05 29.14 29.53 22.49 16.00 7.69 111.04%
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 531.07 483.94 533.38 482.51 398.56 375.95 331.28 36.85%
EPS 23.65 20.05 29.14 29.53 22.49 16.00 7.69 111.04%
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 0.17 0.19 0.18 0.17 0.21 0.22 0.13 19.52%
P/EPS 3.87 4.49 3.28 2.79 3.80 5.09 5.66 -22.33%
EY 25.84 22.28 30.52 35.79 26.31 19.63 17.67 28.74%
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 0.20 0.21 0.17 0.19 0.21 0.21 0.36 -32.34%
P/EPS 4.48 4.99 3.16 3.05 3.76 4.88 15.35 -55.90%
EY 22.31 20.05 31.68 32.81 26.62 20.51 6.51 126.79%
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