[TOMEI] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
15-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -83.2%
YoY- -95.88%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 278,843 143,332 564,024 425,609 279,533 149,953 617,020 -41.19%
PBT 5,832 4,116 6,687 925 4,105 3,439 21,440 -58.11%
Tax -1,572 -1,140 -1,765 -340 -1,194 -935 -5,151 -54.76%
NP 4,260 2,976 4,922 585 2,911 2,504 16,289 -59.20%
-
NP to SH 3,981 2,866 4,745 486 2,892 2,498 16,203 -60.87%
-
Tax Rate 26.95% 27.70% 26.39% 36.76% 29.09% 27.19% 24.03% -
Total Cost 274,583 140,356 559,102 425,024 276,622 147,449 600,731 -40.74%
-
Net Worth 209,285 209,285 206,514 202,356 205,128 205,128 203,742 1.81%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - 1,386 -
Div Payout % - - - - - - 8.55% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 209,285 209,285 206,514 202,356 205,128 205,128 203,742 1.81%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 1.53% 2.08% 0.87% 0.14% 1.04% 1.67% 2.64% -
ROE 1.90% 1.37% 2.30% 0.24% 1.41% 1.22% 7.95% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 201.19 103.41 406.94 307.08 201.68 108.19 445.18 -41.19%
EPS 2.87 2.07 3.42 0.35 2.09 1.80 11.69 -60.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.51 1.51 1.49 1.46 1.48 1.48 1.47 1.81%
Adjusted Per Share Value based on latest NOSH - 138,600
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 201.19 103.41 406.94 307.08 201.68 108.19 445.18 -41.19%
EPS 2.87 2.07 3.42 0.35 2.09 1.80 11.69 -60.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.51 1.51 1.49 1.46 1.48 1.48 1.47 1.81%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.465 0.54 0.51 0.51 0.50 0.61 0.715 -
P/RPS 0.23 0.52 0.13 0.17 0.25 0.56 0.16 27.45%
P/EPS 16.19 26.11 14.90 145.44 23.96 33.85 6.12 91.61%
EY 6.18 3.83 6.71 0.69 4.17 2.95 16.35 -47.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.40 -
P/NAPS 0.31 0.36 0.34 0.35 0.34 0.41 0.49 -26.36%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 21/08/19 13/05/19 20/02/19 15/11/18 20/08/18 17/05/18 12/02/18 -
Price 0.47 0.49 0.58 0.505 0.53 0.64 0.675 -
P/RPS 0.23 0.47 0.14 0.16 0.26 0.59 0.15 33.07%
P/EPS 16.36 23.70 16.94 144.02 25.40 35.51 5.77 100.70%
EY 6.11 4.22 5.90 0.69 3.94 2.82 17.32 -50.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.48 -
P/NAPS 0.31 0.32 0.39 0.35 0.36 0.43 0.46 -23.18%

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