[TOMEI] YoY Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 31.66%
YoY- 174.78%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,179,326 922,240 1,064,110 781,598 407,858 557,686 559,066 13.23%
PBT 116,006 80,210 112,454 40,722 15,910 11,664 8,210 55.42%
Tax -31,052 -19,152 -29,344 -10,118 -4,292 -3,144 -2,388 53.28%
NP 84,954 61,058 83,110 30,604 11,618 8,520 5,822 56.25%
-
NP to SH 81,632 57,772 83,070 30,232 11,794 7,962 5,784 55.39%
-
Tax Rate 26.77% 23.88% 26.09% 24.85% 26.98% 26.95% 29.09% -
Total Cost 1,094,372 861,182 981,000 750,994 396,240 549,166 553,244 12.02%
-
Net Worth 444,906 389,465 339,570 253,638 220,374 209,285 205,128 13.75%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 444,906 389,465 339,570 253,638 220,374 209,285 205,128 13.75%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 7.20% 6.62% 7.81% 3.92% 2.85% 1.53% 1.04% -
ROE 18.35% 14.83% 24.46% 11.92% 5.35% 3.80% 2.82% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 850.88 665.40 767.76 563.92 294.27 402.37 403.37 13.23%
EPS 58.90 41.68 59.94 21.82 8.50 5.74 4.18 55.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.21 2.81 2.45 1.83 1.59 1.51 1.48 13.75%
Adjusted Per Share Value based on latest NOSH - 138,600
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 850.88 665.40 767.76 563.92 294.27 402.37 403.37 13.23%
EPS 58.90 41.68 59.94 21.82 8.50 5.74 4.18 55.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.21 2.81 2.45 1.83 1.59 1.51 1.48 13.75%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.73 1.04 0.91 0.955 0.435 0.465 0.50 -
P/RPS 0.20 0.16 0.12 0.17 0.15 0.12 0.12 8.87%
P/EPS 2.94 2.50 1.52 4.38 5.11 8.09 11.98 -20.85%
EY 34.04 40.08 65.86 22.84 19.56 12.35 8.35 26.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.37 0.37 0.52 0.27 0.31 0.34 8.00%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/24 24/08/23 25/08/22 18/08/21 24/08/20 21/08/19 20/08/18 -
Price 2.03 1.10 0.975 0.92 1.18 0.47 0.53 -
P/RPS 0.24 0.17 0.13 0.16 0.40 0.12 0.13 10.74%
P/EPS 3.45 2.64 1.63 4.22 13.87 8.18 12.70 -19.50%
EY 29.01 37.89 61.47 23.71 7.21 12.22 7.87 24.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.39 0.40 0.50 0.74 0.31 0.36 9.76%

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