[TOMEI] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
17-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -25.94%
YoY- -92.61%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 203,471 217,400 112,094 180,631 118,724 146,076 132,062 7.46%
PBT 15,303 18,135 1,486 19,833 3,494 -3,181 2,883 32.05%
Tax -4,545 -3,185 -481 -6,552 -1,325 854 -753 34.91%
NP 10,758 14,950 1,005 13,281 2,169 -2,327 2,130 30.96%
-
NP to SH 10,186 14,315 1,005 13,604 2,083 -2,407 1,844 32.93%
-
Tax Rate 29.70% 17.56% 32.37% 33.04% 37.92% - 26.12% -
Total Cost 192,713 202,450 111,089 167,350 116,555 148,403 129,932 6.78%
-
Net Worth 400,554 353,429 253,638 234,234 212,057 202,356 200,970 12.17%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 400,554 353,429 253,638 234,234 212,057 202,356 200,970 12.17%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 5.29% 6.88% 0.90% 7.35% 1.83% -1.59% 1.61% -
ROE 2.54% 4.05% 0.40% 5.81% 0.98% -1.19% 0.92% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 146.80 156.85 80.88 130.33 85.66 105.39 95.28 7.46%
EPS 7.35 10.33 0.73 9.82 1.50 -1.74 1.33 32.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.89 2.55 1.83 1.69 1.53 1.46 1.45 12.17%
Adjusted Per Share Value based on latest NOSH - 138,600
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 146.80 156.85 80.88 130.33 85.66 105.39 95.28 7.46%
EPS 7.35 10.33 0.73 9.82 1.50 -1.74 1.33 32.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.89 2.55 1.83 1.69 1.53 1.46 1.45 12.17%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.14 0.855 0.90 0.815 0.47 0.51 0.91 -
P/RPS 0.78 0.55 1.11 0.63 0.55 0.48 0.96 -3.39%
P/EPS 15.51 8.28 124.12 8.30 31.27 -29.37 68.40 -21.90%
EY 6.45 12.08 0.81 12.04 3.20 -3.41 1.46 28.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.34 0.49 0.48 0.31 0.35 0.63 -7.67%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 16/11/23 23/11/22 17/11/21 02/11/20 18/11/19 15/11/18 16/11/17 -
Price 1.17 0.91 1.00 0.78 0.42 0.505 0.84 -
P/RPS 0.80 0.58 1.24 0.60 0.49 0.48 0.88 -1.57%
P/EPS 15.92 8.81 137.91 7.95 27.95 -29.08 63.14 -20.50%
EY 6.28 11.35 0.73 12.58 3.58 -3.44 1.58 25.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.36 0.55 0.46 0.27 0.35 0.58 -6.00%

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