[TOMEI] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
21-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 17.11%
YoY- 22.34%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 805,300 589,663 322,758 909,742 664,591 461,120 237,732 125.05%
PBT 65,159 58,003 29,445 67,087 55,408 40,105 16,639 147.82%
Tax -15,667 -15,526 -7,700 -17,923 -14,121 -9,576 -3,980 148.68%
NP 49,492 42,477 21,745 49,164 41,287 30,529 12,659 147.55%
-
NP to SH 47,800 40,816 20,936 46,444 39,072 28,886 11,870 152.47%
-
Tax Rate 24.04% 26.77% 26.15% 26.72% 25.49% 23.88% 23.92% -
Total Cost 755,808 547,186 301,013 860,578 623,304 430,591 225,073 123.75%
-
Net Worth 451,835 444,906 429,659 400,554 400,554 389,465 378,378 12.51%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 451,835 444,906 429,659 400,554 400,554 389,465 378,378 12.51%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 6.15% 7.20% 6.74% 5.40% 6.21% 6.62% 5.32% -
ROE 10.58% 9.17% 4.87% 11.59% 9.75% 7.42% 3.14% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 581.02 425.44 232.87 656.38 479.50 332.70 171.52 125.05%
EPS 34.49 29.45 15.11 33.51 28.19 20.84 8.56 152.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.26 3.21 3.10 2.89 2.89 2.81 2.73 12.51%
Adjusted Per Share Value based on latest NOSH - 138,600
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 581.02 425.44 232.87 656.38 479.50 332.70 171.52 125.05%
EPS 34.49 29.45 15.11 33.51 28.19 20.84 8.56 152.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.26 3.21 3.10 2.89 2.89 2.81 2.73 12.51%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.86 1.73 1.50 1.24 1.14 1.04 1.21 -
P/RPS 0.32 0.41 0.64 0.19 0.24 0.31 0.71 -41.13%
P/EPS 5.39 5.87 9.93 3.70 4.04 4.99 14.13 -47.31%
EY 18.54 17.02 10.07 27.02 24.73 20.04 7.08 89.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.54 0.48 0.43 0.39 0.37 0.44 18.78%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 21/11/24 22/08/24 16/05/24 27/02/24 16/11/23 24/08/23 12/05/23 -
Price 1.52 2.03 2.03 1.34 1.17 1.10 1.32 -
P/RPS 0.26 0.48 0.87 0.20 0.24 0.33 0.77 -51.41%
P/EPS 4.41 6.89 13.44 4.00 4.15 5.28 15.41 -56.47%
EY 22.69 14.51 7.44 25.01 24.09 18.95 6.49 129.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.63 0.65 0.46 0.40 0.39 0.48 -1.38%

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