[TOMEI] YoY Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
12-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -27.94%
YoY- -24.74%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,291,032 950,928 936,588 976,620 511,200 573,328 599,812 13.61%
PBT 117,780 66,556 86,808 72,940 21,660 16,464 13,756 42.98%
Tax -30,800 -15,920 -23,680 -17,156 -5,676 -4,560 -3,740 42.06%
NP 86,980 50,636 63,128 55,784 15,984 11,904 10,016 43.32%
-
NP to SH 83,744 47,480 63,092 55,036 16,024 11,464 9,992 42.47%
-
Tax Rate 26.15% 23.92% 27.28% 23.52% 26.20% 27.70% 27.19% -
Total Cost 1,204,052 900,292 873,460 920,836 495,216 561,424 589,796 12.61%
-
Net Worth 429,659 378,378 286,901 259,182 217,602 209,285 205,128 13.10%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 429,659 378,378 286,901 259,182 217,602 209,285 205,128 13.10%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 6.74% 5.32% 6.74% 5.71% 3.13% 2.08% 1.67% -
ROE 19.49% 12.55% 21.99% 21.23% 7.36% 5.48% 4.87% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 931.48 686.10 675.75 704.63 368.83 413.66 432.76 13.61%
EPS 60.44 34.24 45.52 39.72 11.56 8.28 7.20 42.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.10 2.73 2.07 1.87 1.57 1.51 1.48 13.10%
Adjusted Per Share Value based on latest NOSH - 138,600
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 931.48 686.10 675.75 704.63 368.83 413.66 432.76 13.61%
EPS 60.44 34.24 45.52 39.72 11.56 8.28 7.20 42.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.10 2.73 2.07 1.87 1.57 1.51 1.48 13.10%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.50 1.21 1.03 0.825 0.30 0.54 0.61 -
P/RPS 0.16 0.18 0.15 0.12 0.08 0.13 0.14 2.24%
P/EPS 2.48 3.53 2.26 2.08 2.59 6.53 8.46 -18.48%
EY 40.28 28.31 44.20 48.13 38.54 15.32 11.82 22.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.44 0.50 0.44 0.19 0.36 0.41 2.65%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 16/05/24 12/05/23 19/05/22 04/05/21 29/05/20 13/05/19 17/05/18 -
Price 2.03 1.32 1.00 0.90 0.435 0.49 0.64 -
P/RPS 0.22 0.19 0.15 0.13 0.12 0.12 0.15 6.58%
P/EPS 3.36 3.85 2.20 2.27 3.76 5.92 8.88 -14.94%
EY 29.76 25.95 45.52 44.12 26.58 16.88 11.26 17.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.48 0.48 0.48 0.28 0.32 0.43 7.12%

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