[TOMEI] YoY Cumulative Quarter 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- 6.65%
YoY- -17.33%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 664,591 749,455 502,893 384,560 397,567 425,609 466,914 6.05%
PBT 55,408 74,362 21,847 27,788 9,326 925 16,534 22.31%
Tax -14,121 -17,857 -5,540 -8,698 -2,897 -340 -4,394 21.46%
NP 41,287 56,505 16,307 19,090 6,429 585 12,140 22.61%
-
NP to SH 39,072 55,850 16,121 19,501 6,064 486 11,802 22.07%
-
Tax Rate 25.49% 24.01% 25.36% 31.30% 31.06% 36.76% 26.58% -
Total Cost 623,304 692,950 486,586 365,470 391,138 425,024 454,774 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 9.75% 15.80% 6.36% 8.33% 2.86% 0.24% 5.87% -
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 479.50 540.73 362.84 277.46 286.84 307.08 336.88 6.05%
EPS 28.19 40.30 11.63 14.07 4.38 0.35 8.52 22.05%
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 479.50 540.73 362.84 277.46 286.84 307.08 336.88 6.05%
EPS 28.19 40.30 11.63 14.07 4.38 0.35 8.52 22.05%
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 0.24 0.16 0.25 0.29 0.16 0.17 0.27 -1.94%
P/EPS 4.04 2.12 7.74 5.79 10.74 145.44 10.69 -14.96%
EY 24.73 47.13 12.92 17.26 9.31 0.69 9.36 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 0.24 0.17 0.28 0.28 0.15 0.16 0.25 -0.67%
P/EPS 4.15 2.26 8.60 5.54 9.60 144.02 9.86 -13.42%
EY 24.09 44.28 11.63 18.04 10.42 0.69 10.14 15.50%
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