[TOMEI] QoQ Annualized 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- -28.9%
YoY- -17.33%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,064,110 936,588 736,069 670,524 781,598 976,620 552,401 55.00%
PBT 112,454 86,808 43,959 29,129 40,722 72,940 41,341 95.22%
Tax -29,344 -23,680 -11,002 -7,386 -10,118 -17,156 -10,617 97.31%
NP 83,110 63,128 32,957 21,742 30,604 55,784 30,724 94.49%
-
NP to SH 83,070 63,092 32,772 21,494 30,232 55,036 31,173 92.55%
-
Tax Rate 26.09% 27.28% 25.03% 25.36% 24.85% 23.52% 25.68% -
Total Cost 981,000 873,460 703,112 648,781 750,994 920,836 521,677 52.52%
-
Net Worth 339,570 286,901 270,270 253,638 253,638 259,182 245,321 24.27%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 339,570 286,901 270,270 253,638 253,638 259,182 245,321 24.27%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 7.81% 6.74% 4.48% 3.24% 3.92% 5.71% 5.56% -
ROE 24.46% 21.99% 12.13% 8.47% 11.92% 21.23% 12.71% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 767.76 675.75 531.07 483.78 563.92 704.63 398.56 55.00%
EPS 59.94 45.52 23.65 15.51 21.82 39.72 22.49 92.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 2.07 1.95 1.83 1.83 1.87 1.77 24.27%
Adjusted Per Share Value based on latest NOSH - 138,600
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 767.76 675.75 531.07 483.78 563.92 704.63 398.56 55.00%
EPS 59.94 45.52 23.65 15.51 21.82 39.72 22.49 92.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 2.07 1.95 1.83 1.83 1.87 1.77 24.27%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.91 1.03 0.915 0.90 0.955 0.825 0.855 -
P/RPS 0.12 0.15 0.17 0.19 0.17 0.12 0.21 -31.20%
P/EPS 1.52 2.26 3.87 5.80 4.38 2.08 3.80 -45.80%
EY 65.86 44.20 25.84 17.23 22.84 48.13 26.31 84.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.50 0.47 0.49 0.52 0.44 0.48 -15.97%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 19/05/22 22/02/22 17/11/21 18/08/21 04/05/21 08/02/21 -
Price 0.975 1.00 1.06 1.00 0.92 0.90 0.845 -
P/RPS 0.13 0.15 0.20 0.21 0.16 0.13 0.21 -27.42%
P/EPS 1.63 2.20 4.48 6.45 4.22 2.27 3.76 -42.80%
EY 61.47 45.52 22.31 15.51 23.71 44.12 26.62 74.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.48 0.54 0.55 0.50 0.48 0.48 -11.47%

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