[TOMEI] YoY Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -10.36%
YoY- 246.44%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 886,121 999,273 670,524 512,746 530,089 567,478 622,552 6.05%
PBT 73,877 99,149 29,129 37,050 12,434 1,233 22,045 22.31%
Tax -18,828 -23,809 -7,386 -11,597 -3,862 -453 -5,858 21.47%
NP 55,049 75,340 21,742 25,453 8,572 780 16,186 22.61%
-
NP to SH 52,096 74,466 21,494 26,001 8,085 648 15,736 22.07%
-
Tax Rate 25.49% 24.01% 25.36% 31.30% 31.06% 36.74% 26.57% -
Total Cost 831,072 923,933 648,781 487,293 521,517 566,698 606,365 5.39%
-
Net Worth 400,554 353,429 253,638 234,234 212,057 202,356 200,970 12.17%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 400,554 353,429 253,638 234,234 212,057 202,356 200,970 12.17%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 6.21% 7.54% 3.24% 4.96% 1.62% 0.14% 2.60% -
ROE 13.01% 21.07% 8.47% 11.10% 3.81% 0.32% 7.83% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 639.34 720.98 483.78 369.95 382.46 409.44 449.17 6.05%
EPS 37.59 53.73 15.51 18.76 5.84 0.47 11.36 22.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.89 2.55 1.83 1.69 1.53 1.46 1.45 12.17%
Adjusted Per Share Value based on latest NOSH - 138,600
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 639.34 720.98 483.78 369.95 382.46 409.44 449.17 6.05%
EPS 37.59 53.73 15.51 18.76 5.84 0.47 11.36 22.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.89 2.55 1.83 1.69 1.53 1.46 1.45 12.17%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.14 0.855 0.90 0.815 0.47 0.51 0.91 -
P/RPS 0.18 0.12 0.19 0.22 0.12 0.12 0.20 -1.73%
P/EPS 3.03 1.59 5.80 4.34 8.06 109.08 8.02 -14.96%
EY 32.97 62.84 17.23 23.02 12.41 0.92 12.48 17.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.34 0.49 0.48 0.31 0.35 0.63 -7.67%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 16/11/23 23/11/22 17/11/21 02/11/20 18/11/19 15/11/18 16/11/17 -
Price 1.17 0.91 1.00 0.78 0.42 0.505 0.84 -
P/RPS 0.18 0.13 0.21 0.21 0.11 0.12 0.19 -0.89%
P/EPS 3.11 1.69 6.45 4.16 7.20 108.01 7.40 -13.44%
EY 32.13 59.04 15.51 24.05 13.89 0.93 13.52 15.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.36 0.55 0.46 0.27 0.35 0.58 -6.00%

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