[TOMEI] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -11.51%
YoY- 101.07%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 886,121 922,240 950,928 974,307 999,273 1,064,110 936,588 -3.62%
PBT 73,877 80,210 66,556 91,354 99,149 112,454 86,808 -10.18%
Tax -18,828 -19,152 -15,920 -23,909 -23,809 -29,344 -23,680 -14.16%
NP 55,049 61,058 50,636 67,445 75,340 83,110 63,128 -8.71%
-
NP to SH 52,096 57,772 47,480 65,894 74,466 83,070 63,092 -11.97%
-
Tax Rate 25.49% 23.88% 23.92% 26.17% 24.01% 26.09% 27.28% -
Total Cost 831,072 861,182 900,292 906,862 923,933 981,000 873,460 -3.25%
-
Net Worth 400,554 389,465 378,378 365,904 353,429 339,570 286,901 24.89%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 400,554 389,465 378,378 365,904 353,429 339,570 286,901 24.89%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 6.21% 6.62% 5.32% 6.92% 7.54% 7.81% 6.74% -
ROE 13.01% 14.83% 12.55% 18.01% 21.07% 24.46% 21.99% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 639.34 665.40 686.10 702.96 720.98 767.76 675.75 -3.62%
EPS 37.59 41.68 34.24 47.54 53.73 59.94 45.52 -11.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.89 2.81 2.73 2.64 2.55 2.45 2.07 24.89%
Adjusted Per Share Value based on latest NOSH - 138,600
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 639.34 665.40 686.10 702.96 720.98 767.76 675.75 -3.62%
EPS 37.59 41.68 34.24 47.54 53.73 59.94 45.52 -11.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.89 2.81 2.73 2.64 2.55 2.45 2.07 24.89%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.14 1.04 1.21 1.00 0.855 0.91 1.03 -
P/RPS 0.18 0.16 0.18 0.14 0.12 0.12 0.15 12.91%
P/EPS 3.03 2.50 3.53 2.10 1.59 1.52 2.26 21.56%
EY 32.97 40.08 28.31 47.54 62.84 65.86 44.20 -17.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.44 0.38 0.34 0.37 0.50 -15.25%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 16/11/23 24/08/23 12/05/23 27/02/23 23/11/22 25/08/22 19/05/22 -
Price 1.17 1.10 1.32 1.05 0.91 0.975 1.00 -
P/RPS 0.18 0.17 0.19 0.15 0.13 0.13 0.15 12.91%
P/EPS 3.11 2.64 3.85 2.21 1.69 1.63 2.20 25.93%
EY 32.13 37.89 25.95 45.28 59.04 61.47 45.52 -20.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.48 0.40 0.36 0.40 0.48 -11.43%

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