[TOMEI] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 8.08%
YoY- 84.17%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 512,746 407,858 511,200 534,074 530,089 557,686 573,328 -7.15%
PBT 37,050 15,910 21,660 14,015 12,434 11,664 16,464 71.47%
Tax -11,597 -4,292 -5,676 -4,842 -3,862 -3,144 -4,560 86.00%
NP 25,453 11,618 15,984 9,173 8,572 8,520 11,904 65.74%
-
NP to SH 26,001 11,794 16,024 8,739 8,085 7,962 11,464 72.36%
-
Tax Rate 31.30% 26.98% 26.20% 34.55% 31.06% 26.95% 27.70% -
Total Cost 487,293 396,240 495,216 524,901 521,517 549,166 561,424 -8.98%
-
Net Worth 234,234 220,374 217,602 214,829 212,057 209,285 209,285 7.77%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 234,234 220,374 217,602 214,829 212,057 209,285 209,285 7.77%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 4.96% 2.85% 3.13% 1.72% 1.62% 1.53% 2.08% -
ROE 11.10% 5.35% 7.36% 4.07% 3.81% 3.80% 5.48% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 369.95 294.27 368.83 385.33 382.46 402.37 413.66 -7.15%
EPS 18.76 8.50 11.56 6.31 5.84 5.74 8.28 72.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.59 1.57 1.55 1.53 1.51 1.51 7.77%
Adjusted Per Share Value based on latest NOSH - 138,600
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 369.95 294.27 368.83 385.33 382.46 402.37 413.66 -7.15%
EPS 18.76 8.50 11.56 6.31 5.84 5.74 8.28 72.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.59 1.57 1.55 1.53 1.51 1.51 7.77%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.815 0.435 0.30 0.445 0.47 0.465 0.54 -
P/RPS 0.22 0.15 0.08 0.12 0.12 0.12 0.13 41.87%
P/EPS 4.34 5.11 2.59 7.06 8.06 8.09 6.53 -23.78%
EY 23.02 19.56 38.54 14.17 12.41 12.35 15.32 31.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.27 0.19 0.29 0.31 0.31 0.36 21.07%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 02/11/20 24/08/20 29/05/20 26/02/20 18/11/19 21/08/19 13/05/19 -
Price 0.78 1.18 0.435 0.515 0.42 0.47 0.49 -
P/RPS 0.21 0.40 0.12 0.13 0.11 0.12 0.12 45.07%
P/EPS 4.16 13.87 3.76 8.17 7.20 8.18 5.92 -20.90%
EY 24.05 7.21 26.58 12.24 13.89 12.22 16.88 26.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.74 0.28 0.33 0.27 0.31 0.32 27.28%

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