[TOMEI] YoY TTM Result on 30-Jun-2024 [#2]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
22-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 5.16%
YoY- 9.63%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,038,285 903,370 877,325 739,271 459,160 563,334 561,701 10.77%
PBT 84,985 75,232 79,825 53,747 16,138 8,414 11,894 38.74%
Tax -23,873 -18,813 -20,615 -13,530 -5,416 -2,143 -2,704 43.71%
NP 61,112 56,419 59,210 40,217 10,722 6,271 9,190 37.09%
-
NP to SH 58,374 53,245 59,191 40,392 10,655 5,834 9,137 36.18%
-
Tax Rate 28.09% 25.01% 25.83% 25.17% 33.56% 25.47% 22.73% -
Total Cost 977,173 846,951 818,115 699,054 448,438 557,063 552,511 9.95%
-
Net Worth 444,906 389,465 339,570 253,638 220,374 209,285 205,128 13.75%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - 1,386 -
Div Payout % - - - - - - 15.17% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 444,906 389,465 339,570 253,638 220,374 209,285 205,128 13.75%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 5.89% 6.25% 6.75% 5.44% 2.34% 1.11% 1.64% -
ROE 13.12% 13.67% 17.43% 15.93% 4.83% 2.79% 4.45% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 749.12 651.78 632.99 533.38 331.28 406.45 405.27 10.77%
EPS 42.12 38.42 42.71 29.14 7.69 4.21 6.59 36.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 3.21 2.81 2.45 1.83 1.59 1.51 1.48 13.75%
Adjusted Per Share Value based on latest NOSH - 138,600
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 749.12 651.78 632.99 533.38 331.28 406.45 405.27 10.77%
EPS 42.12 38.42 42.71 29.14 7.69 4.21 6.59 36.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 3.21 2.81 2.45 1.83 1.59 1.51 1.48 13.75%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.73 1.04 0.91 0.955 0.435 0.465 0.50 -
P/RPS 0.23 0.16 0.14 0.18 0.13 0.11 0.12 11.44%
P/EPS 4.11 2.71 2.13 3.28 5.66 11.05 7.58 -9.68%
EY 24.35 36.94 46.93 30.52 17.67 9.05 13.18 10.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
P/NAPS 0.54 0.37 0.37 0.52 0.27 0.31 0.34 8.00%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/24 24/08/23 25/08/22 18/08/21 24/08/20 21/08/19 20/08/18 -
Price 2.03 1.10 0.975 0.92 1.18 0.47 0.53 -
P/RPS 0.27 0.17 0.15 0.17 0.36 0.12 0.13 12.94%
P/EPS 4.82 2.86 2.28 3.16 15.35 11.17 8.04 -8.16%
EY 20.75 34.92 43.80 31.68 6.51 8.96 12.44 8.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.89 -
P/NAPS 0.63 0.39 0.40 0.50 0.74 0.31 0.36 9.76%

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