[TOMEI] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
13-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 141.6%
YoY- 14.73%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 534,074 530,089 557,686 573,328 564,024 567,478 559,066 -2.99%
PBT 14,015 12,434 11,664 16,464 6,687 1,233 8,210 42.69%
Tax -4,842 -3,862 -3,144 -4,560 -1,765 -453 -2,388 59.99%
NP 9,173 8,572 8,520 11,904 4,922 780 5,822 35.29%
-
NP to SH 8,739 8,085 7,962 11,464 4,745 648 5,784 31.57%
-
Tax Rate 34.55% 31.06% 26.95% 27.70% 26.39% 36.74% 29.09% -
Total Cost 524,901 521,517 549,166 561,424 559,102 566,698 553,244 -3.43%
-
Net Worth 214,829 212,057 209,285 209,285 206,514 202,356 205,128 3.11%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 214,829 212,057 209,285 209,285 206,514 202,356 205,128 3.11%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 1.72% 1.62% 1.53% 2.08% 0.87% 0.14% 1.04% -
ROE 4.07% 3.81% 3.80% 5.48% 2.30% 0.32% 2.82% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 385.33 382.46 402.37 413.66 406.94 409.44 403.37 -2.99%
EPS 6.31 5.84 5.74 8.28 3.42 0.47 4.18 31.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.53 1.51 1.51 1.49 1.46 1.48 3.12%
Adjusted Per Share Value based on latest NOSH - 138,600
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 385.33 382.46 402.37 413.66 406.94 409.44 403.37 -2.99%
EPS 6.31 5.84 5.74 8.28 3.42 0.47 4.18 31.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.53 1.51 1.51 1.49 1.46 1.48 3.12%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.445 0.47 0.465 0.54 0.51 0.51 0.50 -
P/RPS 0.12 0.12 0.12 0.13 0.13 0.12 0.12 0.00%
P/EPS 7.06 8.06 8.09 6.53 14.90 109.08 11.98 -29.64%
EY 14.17 12.41 12.35 15.32 6.71 0.92 8.35 42.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.31 0.36 0.34 0.35 0.34 -10.03%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 18/11/19 21/08/19 13/05/19 20/02/19 15/11/18 20/08/18 -
Price 0.515 0.42 0.47 0.49 0.58 0.505 0.53 -
P/RPS 0.13 0.11 0.12 0.12 0.14 0.12 0.13 0.00%
P/EPS 8.17 7.20 8.18 5.92 16.94 108.01 12.70 -25.41%
EY 12.24 13.89 12.22 16.88 5.90 0.93 7.87 34.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.27 0.31 0.32 0.39 0.35 0.36 -5.62%

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