[TOMEI] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
08-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 19.89%
YoY- 256.71%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 670,524 781,598 976,620 552,401 512,746 407,858 511,200 19.80%
PBT 29,129 40,722 72,940 41,341 37,050 15,910 21,660 21.81%
Tax -7,386 -10,118 -17,156 -10,617 -11,597 -4,292 -5,676 19.17%
NP 21,742 30,604 55,784 30,724 25,453 11,618 15,984 22.74%
-
NP to SH 21,494 30,232 55,036 31,173 26,001 11,794 16,024 21.60%
-
Tax Rate 25.36% 24.85% 23.52% 25.68% 31.30% 26.98% 26.20% -
Total Cost 648,781 750,994 920,836 521,677 487,293 396,240 495,216 19.71%
-
Net Worth 253,638 253,638 259,182 245,321 234,234 220,374 217,602 10.74%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 253,638 253,638 259,182 245,321 234,234 220,374 217,602 10.74%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 3.24% 3.92% 5.71% 5.56% 4.96% 2.85% 3.13% -
ROE 8.47% 11.92% 21.23% 12.71% 11.10% 5.35% 7.36% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 483.78 563.92 704.63 398.56 369.95 294.27 368.83 19.80%
EPS 15.51 21.82 39.72 22.49 18.76 8.50 11.56 21.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.83 1.87 1.77 1.69 1.59 1.57 10.74%
Adjusted Per Share Value based on latest NOSH - 138,600
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 483.78 563.92 704.63 398.56 369.95 294.27 368.83 19.80%
EPS 15.51 21.82 39.72 22.49 18.76 8.50 11.56 21.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.83 1.87 1.77 1.69 1.59 1.57 10.74%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.90 0.955 0.825 0.855 0.815 0.435 0.30 -
P/RPS 0.19 0.17 0.12 0.21 0.22 0.15 0.08 77.91%
P/EPS 5.80 4.38 2.08 3.80 4.34 5.11 2.59 71.08%
EY 17.23 22.84 48.13 26.31 23.02 19.56 38.54 -41.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.52 0.44 0.48 0.48 0.27 0.19 87.95%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 17/11/21 18/08/21 04/05/21 08/02/21 02/11/20 24/08/20 29/05/20 -
Price 1.00 0.92 0.90 0.845 0.78 1.18 0.435 -
P/RPS 0.21 0.16 0.13 0.21 0.21 0.40 0.12 45.17%
P/EPS 6.45 4.22 2.27 3.76 4.16 13.87 3.76 43.25%
EY 15.51 23.71 44.12 26.62 24.05 7.21 26.58 -30.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.50 0.48 0.48 0.46 0.74 0.28 56.78%

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