[TOMEI] YoY TTM 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- -31.19%
YoY- 25.33%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 1,050,451 889,441 982,631 670,734 521,067 535,982 575,715 10.53%
PBT 76,838 72,400 96,474 35,400 32,477 15,089 5,830 53.63%
Tax -19,469 -20,173 -23,319 -7,459 -10,643 -4,322 -1,097 61.43%
NP 57,369 52,227 73,155 27,941 21,834 10,767 4,733 51.50%
-
NP to SH 55,172 49,116 72,501 27,793 22,176 10,324 4,886 49.72%
-
Tax Rate 25.34% 27.86% 24.17% 21.07% 32.77% 28.64% 18.82% -
Total Cost 993,082 837,214 909,476 642,793 499,233 525,215 570,982 9.65%
-
Net Worth 451,835 400,554 353,429 253,638 234,234 212,057 202,356 14.31%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - 1,386 -
Div Payout % - - - - - - 28.37% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 451,835 400,554 353,429 253,638 234,234 212,057 202,356 14.31%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 5.46% 5.87% 7.44% 4.17% 4.19% 2.01% 0.82% -
ROE 12.21% 12.26% 20.51% 10.96% 9.47% 4.87% 2.41% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 757.90 641.73 708.97 483.94 375.95 386.71 415.38 10.53%
EPS 39.81 35.44 52.31 20.05 16.00 7.45 3.53 49.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 3.26 2.89 2.55 1.83 1.69 1.53 1.46 14.31%
Adjusted Per Share Value based on latest NOSH - 138,600
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 757.90 641.73 708.97 483.94 375.95 386.71 415.38 10.53%
EPS 39.81 35.44 52.31 20.05 16.00 7.45 3.53 49.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 3.26 2.89 2.55 1.83 1.69 1.53 1.46 14.31%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.86 1.14 0.855 0.90 0.815 0.47 0.51 -
P/RPS 0.25 0.18 0.12 0.19 0.22 0.12 0.12 12.99%
P/EPS 4.67 3.22 1.63 4.49 5.09 6.31 14.47 -17.16%
EY 21.40 31.09 61.18 22.28 19.63 15.85 6.91 20.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.96 -
P/NAPS 0.57 0.39 0.34 0.49 0.48 0.31 0.35 8.45%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 21/11/24 16/11/23 23/11/22 17/11/21 02/11/20 18/11/19 15/11/18 -
Price 1.52 1.17 0.91 1.00 0.78 0.42 0.505 -
P/RPS 0.20 0.18 0.13 0.21 0.21 0.11 0.12 8.87%
P/EPS 3.82 3.30 1.74 4.99 4.88 5.64 14.33 -19.76%
EY 26.19 30.29 57.48 20.05 20.51 17.74 6.98 24.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.98 -
P/NAPS 0.47 0.40 0.36 0.55 0.46 0.27 0.35 5.03%

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