[TOMEI] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
18-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 52.32%
YoY- 1147.74%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 203,929 127,800 534,074 397,567 278,843 143,332 564,024 -49.27%
PBT 7,955 5,415 14,015 9,326 5,832 4,116 6,687 12.28%
Tax -2,146 -1,419 -4,842 -2,897 -1,572 -1,140 -1,765 13.93%
NP 5,809 3,996 9,173 6,429 4,260 2,976 4,922 11.69%
-
NP to SH 5,897 4,006 8,739 6,064 3,981 2,866 4,745 15.60%
-
Tax Rate 26.98% 26.20% 34.55% 31.06% 26.95% 27.70% 26.39% -
Total Cost 198,120 123,804 524,901 391,138 274,583 140,356 559,102 -49.95%
-
Net Worth 220,374 217,602 214,829 212,057 209,285 209,285 206,514 4.42%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 220,374 217,602 214,829 212,057 209,285 209,285 206,514 4.42%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 2.85% 3.13% 1.72% 1.62% 1.53% 2.08% 0.87% -
ROE 2.68% 1.84% 4.07% 2.86% 1.90% 1.37% 2.30% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 147.13 92.21 385.33 286.84 201.19 103.41 406.94 -49.28%
EPS 4.25 2.89 6.31 4.38 2.87 2.07 3.42 15.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.57 1.55 1.53 1.51 1.51 1.49 4.42%
Adjusted Per Share Value based on latest NOSH - 138,600
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 147.13 92.21 385.33 286.84 201.19 103.41 406.94 -49.28%
EPS 4.25 2.89 6.31 4.38 2.87 2.07 3.42 15.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.57 1.55 1.53 1.51 1.51 1.49 4.42%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.435 0.30 0.445 0.47 0.465 0.54 0.51 -
P/RPS 0.30 0.33 0.12 0.16 0.23 0.52 0.13 74.71%
P/EPS 10.22 10.38 7.06 10.74 16.19 26.11 14.90 -22.24%
EY 9.78 9.63 14.17 9.31 6.18 3.83 6.71 28.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.19 0.29 0.31 0.31 0.36 0.34 -14.25%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 24/08/20 29/05/20 26/02/20 18/11/19 21/08/19 13/05/19 20/02/19 -
Price 1.18 0.435 0.515 0.42 0.47 0.49 0.58 -
P/RPS 0.80 0.47 0.13 0.15 0.23 0.47 0.14 219.96%
P/EPS 27.73 15.05 8.17 9.60 16.36 23.70 16.94 38.93%
EY 3.61 6.64 12.24 10.42 6.11 4.22 5.90 -27.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.28 0.33 0.27 0.31 0.32 0.39 53.32%

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