[TOMEI] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
04-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -55.86%
YoY- 243.46%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 322,758 237,732 234,147 244,155 127,800 143,332 149,953 13.61%
PBT 29,445 16,639 21,702 18,235 5,415 4,116 3,439 42.98%
Tax -7,700 -3,980 -5,920 -4,289 -1,419 -1,140 -935 42.06%
NP 21,745 12,659 15,782 13,946 3,996 2,976 2,504 43.32%
-
NP to SH 20,936 11,870 15,773 13,759 4,006 2,866 2,498 42.47%
-
Tax Rate 26.15% 23.92% 27.28% 23.52% 26.20% 27.70% 27.19% -
Total Cost 301,013 225,073 218,365 230,209 123,804 140,356 147,449 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 4.87% 3.14% 5.50% 5.31% 1.84% 1.37% 1.22% -
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 232.87 171.52 168.94 176.16 92.21 103.41 108.19 13.61%
EPS 15.11 8.56 11.38 9.93 2.89 2.07 1.80 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 232.87 171.52 168.94 176.16 92.21 103.41 108.19 13.61%
EPS 15.11 8.56 11.38 9.93 2.89 2.07 1.80 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 0.64 0.71 0.61 0.47 0.33 0.52 0.56 2.24%
P/EPS 9.93 14.13 9.05 8.31 10.38 26.11 33.85 -18.47%
EY 10.07 7.08 11.05 12.03 9.63 3.83 2.95 22.68%
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 0.87 0.77 0.59 0.51 0.47 0.47 0.59 6.68%
P/EPS 13.44 15.41 8.79 9.07 15.05 23.70 35.51 -14.93%
EY 7.44 6.49 11.38 11.03 6.64 4.22 2.82 17.53%
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