[TOMEI] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
16-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 35.26%
YoY- -30.04%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 322,758 909,742 664,591 461,120 237,732 974,307 749,455 -42.94%
PBT 29,445 67,087 55,408 40,105 16,639 91,354 74,362 -46.04%
Tax -7,700 -17,923 -14,121 -9,576 -3,980 -23,909 -17,857 -42.89%
NP 21,745 49,164 41,287 30,529 12,659 67,445 56,505 -47.06%
-
NP to SH 20,936 46,444 39,072 28,886 11,870 65,894 55,850 -47.97%
-
Tax Rate 26.15% 26.72% 25.49% 23.88% 23.92% 26.17% 24.01% -
Total Cost 301,013 860,578 623,304 430,591 225,073 906,862 692,950 -42.61%
-
Net Worth 429,659 400,554 400,554 389,465 378,378 365,904 353,429 13.89%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 429,659 400,554 400,554 389,465 378,378 365,904 353,429 13.89%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 6.74% 5.40% 6.21% 6.62% 5.32% 6.92% 7.54% -
ROE 4.87% 11.59% 9.75% 7.42% 3.14% 18.01% 15.80% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 232.87 656.38 479.50 332.70 171.52 702.96 540.73 -42.94%
EPS 15.11 33.51 28.19 20.84 8.56 47.54 40.30 -47.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.10 2.89 2.89 2.81 2.73 2.64 2.55 13.89%
Adjusted Per Share Value based on latest NOSH - 138,600
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 232.87 656.38 479.50 332.70 171.52 702.96 540.73 -42.94%
EPS 15.11 33.51 28.19 20.84 8.56 47.54 40.30 -47.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.10 2.89 2.89 2.81 2.73 2.64 2.55 13.89%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 1.50 1.24 1.14 1.04 1.21 1.00 0.855 -
P/RPS 0.64 0.19 0.24 0.31 0.71 0.14 0.16 151.77%
P/EPS 9.93 3.70 4.04 4.99 14.13 2.10 2.12 179.68%
EY 10.07 27.02 24.73 20.04 7.08 47.54 47.13 -64.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.43 0.39 0.37 0.44 0.38 0.34 25.82%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 16/05/24 27/02/24 16/11/23 24/08/23 12/05/23 27/02/23 23/11/22 -
Price 2.03 1.34 1.17 1.10 1.32 1.05 0.91 -
P/RPS 0.87 0.20 0.24 0.33 0.77 0.15 0.17 196.67%
P/EPS 13.44 4.00 4.15 5.28 15.41 2.21 2.26 227.88%
EY 7.44 25.01 24.09 18.95 6.49 45.28 44.28 -69.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.46 0.40 0.39 0.48 0.40 0.36 48.22%

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