[TOMEI] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
19-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -5.27%
YoY- 14.64%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 224,852 217,400 297,908 234,147 233,176 112,094 146,644 32.86%
PBT 16,992 18,135 34,525 21,702 22,112 1,486 2,126 298.23%
Tax -6,052 -3,185 -8,752 -5,920 -5,462 -481 -770 293.82%
NP 10,940 14,950 25,773 15,782 16,650 1,005 1,356 300.73%
-
NP to SH 10,044 14,315 25,762 15,773 16,651 1,005 1,357 278.41%
-
Tax Rate 35.62% 17.56% 25.35% 27.28% 24.70% 32.37% 36.22% -
Total Cost 213,912 202,450 272,135 218,365 216,526 111,089 145,288 29.32%
-
Net Worth 365,904 353,429 339,570 286,901 270,270 253,638 253,638 27.58%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 365,904 353,429 339,570 286,901 270,270 253,638 253,638 27.58%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 4.87% 6.88% 8.65% 6.74% 7.14% 0.90% 0.92% -
ROE 2.74% 4.05% 7.59% 5.50% 6.16% 0.40% 0.54% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 162.23 156.85 214.94 168.94 168.24 80.88 105.80 32.86%
EPS 7.25 10.33 18.59 11.38 12.01 0.73 0.98 278.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.55 2.45 2.07 1.95 1.83 1.83 27.58%
Adjusted Per Share Value based on latest NOSH - 138,600
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 162.23 156.85 214.94 168.94 168.24 80.88 105.80 32.86%
EPS 7.25 10.33 18.59 11.38 12.01 0.73 0.98 278.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.55 2.45 2.07 1.95 1.83 1.83 27.58%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.00 0.855 0.91 1.03 0.915 0.90 0.955 -
P/RPS 0.62 0.55 0.42 0.61 0.54 1.11 0.90 -21.94%
P/EPS 13.80 8.28 4.90 9.05 7.62 124.12 97.54 -72.75%
EY 7.25 12.08 20.43 11.05 13.13 0.81 1.03 265.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.37 0.50 0.47 0.49 0.52 -18.82%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 23/11/22 25/08/22 19/05/22 22/02/22 17/11/21 18/08/21 -
Price 1.05 0.91 0.975 1.00 1.06 1.00 0.92 -
P/RPS 0.65 0.58 0.45 0.59 0.63 1.24 0.87 -17.61%
P/EPS 14.49 8.81 5.25 8.79 8.82 137.91 93.97 -71.14%
EY 6.90 11.35 19.06 11.38 11.33 0.73 1.06 247.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.36 0.40 0.48 0.54 0.55 0.50 -13.78%

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