[TOMEI] YoY Annualized 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- 92.52%
YoY- 14.64%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 950,928 936,588 976,620 511,200 573,328 599,812 662,712 6.20%
PBT 66,556 86,808 72,940 21,660 16,464 13,756 25,276 17.50%
Tax -15,920 -23,680 -17,156 -5,676 -4,560 -3,740 -7,880 12.42%
NP 50,636 63,128 55,784 15,984 11,904 10,016 17,396 19.48%
-
NP to SH 47,480 63,092 55,036 16,024 11,464 9,992 17,276 18.34%
-
Tax Rate 23.92% 27.28% 23.52% 26.20% 27.70% 27.19% 31.18% -
Total Cost 900,292 873,460 920,836 495,216 561,424 589,796 645,316 5.70%
-
Net Worth 378,378 286,901 259,182 217,602 209,285 205,128 195,425 11.63%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 378,378 286,901 259,182 217,602 209,285 205,128 195,425 11.63%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 5.32% 6.74% 5.71% 3.13% 2.08% 1.67% 2.62% -
ROE 12.55% 21.99% 21.23% 7.36% 5.48% 4.87% 8.84% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 686.10 675.75 704.63 368.83 413.66 432.76 478.15 6.20%
EPS 34.24 45.52 39.72 11.56 8.28 7.20 12.48 18.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.73 2.07 1.87 1.57 1.51 1.48 1.41 11.63%
Adjusted Per Share Value based on latest NOSH - 138,600
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 686.10 675.75 704.63 368.83 413.66 432.76 478.15 6.20%
EPS 34.24 45.52 39.72 11.56 8.28 7.20 12.48 18.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.73 2.07 1.87 1.57 1.51 1.48 1.41 11.63%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.21 1.03 0.825 0.30 0.54 0.61 0.52 -
P/RPS 0.18 0.15 0.12 0.08 0.13 0.14 0.11 8.55%
P/EPS 3.53 2.26 2.08 2.59 6.53 8.46 4.17 -2.73%
EY 28.31 44.20 48.13 38.54 15.32 11.82 23.97 2.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.44 0.19 0.36 0.41 0.37 2.92%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 12/05/23 19/05/22 04/05/21 29/05/20 13/05/19 17/05/18 23/05/17 -
Price 1.32 1.00 0.90 0.435 0.49 0.64 0.57 -
P/RPS 0.19 0.15 0.13 0.12 0.12 0.15 0.12 7.95%
P/EPS 3.85 2.20 2.27 3.76 5.92 8.88 4.57 -2.81%
EY 25.95 45.52 44.12 26.58 16.88 11.26 21.87 2.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.48 0.28 0.32 0.43 0.40 3.08%

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