[TOMEI] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
18-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 9.86%
YoY- 156.33%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 234,147 736,069 502,893 390,799 244,155 552,401 384,560 -28.18%
PBT 21,702 43,959 21,847 20,361 18,235 41,341 27,788 -15.20%
Tax -5,920 -11,002 -5,540 -5,059 -4,289 -10,617 -8,698 -22.64%
NP 15,782 32,957 16,307 15,302 13,946 30,724 19,090 -11.92%
-
NP to SH 15,773 32,772 16,121 15,116 13,759 31,173 19,501 -13.20%
-
Tax Rate 27.28% 25.03% 25.36% 24.85% 23.52% 25.68% 31.30% -
Total Cost 218,365 703,112 486,586 375,497 230,209 521,677 365,470 -29.08%
-
Net Worth 286,901 270,270 253,638 253,638 259,182 245,321 234,234 14.49%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 286,901 270,270 253,638 253,638 259,182 245,321 234,234 14.49%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 6.74% 4.48% 3.24% 3.92% 5.71% 5.56% 4.96% -
ROE 5.50% 12.13% 6.36% 5.96% 5.31% 12.71% 8.33% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 168.94 531.07 362.84 281.96 176.16 398.56 277.46 -28.18%
EPS 11.38 23.65 11.63 10.91 9.93 22.49 14.07 -13.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.95 1.83 1.83 1.87 1.77 1.69 14.49%
Adjusted Per Share Value based on latest NOSH - 138,600
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 168.94 531.07 362.84 281.96 176.16 398.56 277.46 -28.18%
EPS 11.38 23.65 11.63 10.91 9.93 22.49 14.07 -13.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.95 1.83 1.83 1.87 1.77 1.69 14.49%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.03 0.915 0.90 0.955 0.825 0.855 0.815 -
P/RPS 0.61 0.17 0.25 0.34 0.47 0.21 0.29 64.24%
P/EPS 9.05 3.87 7.74 8.76 8.31 3.80 5.79 34.71%
EY 11.05 25.84 12.92 11.42 12.03 26.31 17.26 -25.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.47 0.49 0.52 0.44 0.48 0.48 2.76%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 19/05/22 22/02/22 17/11/21 18/08/21 04/05/21 08/02/21 02/11/20 -
Price 1.00 1.06 1.00 0.92 0.90 0.845 0.78 -
P/RPS 0.59 0.20 0.28 0.33 0.51 0.21 0.28 64.43%
P/EPS 8.79 4.48 8.60 8.44 9.07 3.76 5.54 36.07%
EY 11.38 22.31 11.63 11.85 11.03 26.62 18.04 -26.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.54 0.55 0.50 0.48 0.48 0.46 2.88%

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