[TOMEI] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 22.49%
YoY- 160.86%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 903,370 977,892 974,307 982,631 877,325 726,061 736,069 14.67%
PBT 75,232 86,291 91,354 96,474 79,825 47,426 43,959 43.21%
Tax -18,813 -21,969 -23,909 -23,319 -20,615 -12,633 -11,002 43.13%
NP 56,419 64,322 67,445 73,155 59,210 34,793 32,957 43.24%
-
NP to SH 53,245 61,991 65,894 72,501 59,191 34,786 32,772 38.32%
-
Tax Rate 25.01% 25.46% 26.17% 24.17% 25.83% 26.64% 25.03% -
Total Cost 846,951 913,570 906,862 909,476 818,115 691,268 703,112 13.24%
-
Net Worth 389,465 378,378 365,904 353,429 339,570 286,901 270,270 27.66%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 389,465 378,378 365,904 353,429 339,570 286,901 270,270 27.66%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 6.25% 6.58% 6.92% 7.44% 6.75% 4.79% 4.48% -
ROE 13.67% 16.38% 18.01% 20.51% 17.43% 12.12% 12.13% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 651.78 705.55 702.96 708.97 632.99 523.85 531.07 14.67%
EPS 38.42 44.73 47.54 52.31 42.71 25.10 23.65 38.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.81 2.73 2.64 2.55 2.45 2.07 1.95 27.66%
Adjusted Per Share Value based on latest NOSH - 138,600
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 651.78 705.55 702.96 708.97 632.99 523.85 531.07 14.67%
EPS 38.42 44.73 47.54 52.31 42.71 25.10 23.65 38.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.81 2.73 2.64 2.55 2.45 2.07 1.95 27.66%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.04 1.21 1.00 0.855 0.91 1.03 0.915 -
P/RPS 0.16 0.17 0.14 0.12 0.14 0.20 0.17 -3.97%
P/EPS 2.71 2.71 2.10 1.63 2.13 4.10 3.87 -21.19%
EY 36.94 36.96 47.54 61.18 46.93 24.37 25.84 26.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.44 0.38 0.34 0.37 0.50 0.47 -14.77%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 12/05/23 27/02/23 23/11/22 25/08/22 19/05/22 22/02/22 -
Price 1.10 1.32 1.05 0.91 0.975 1.00 1.06 -
P/RPS 0.17 0.19 0.15 0.13 0.15 0.19 0.20 -10.29%
P/EPS 2.86 2.95 2.21 1.74 2.28 3.98 4.48 -25.91%
EY 34.92 33.88 45.28 57.48 43.80 25.10 22.31 34.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.48 0.40 0.36 0.40 0.48 0.54 -19.55%

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