[TOMEI] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
02-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 230.69%
YoY- 221.59%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 390,799 244,155 552,401 384,560 203,929 127,800 534,074 -18.81%
PBT 20,361 18,235 41,341 27,788 7,955 5,415 14,015 28.30%
Tax -5,059 -4,289 -10,617 -8,698 -2,146 -1,419 -4,842 2.96%
NP 15,302 13,946 30,724 19,090 5,809 3,996 9,173 40.69%
-
NP to SH 15,116 13,759 31,173 19,501 5,897 4,006 8,739 44.14%
-
Tax Rate 24.85% 23.52% 25.68% 31.30% 26.98% 26.20% 34.55% -
Total Cost 375,497 230,209 521,677 365,470 198,120 123,804 524,901 -20.02%
-
Net Worth 253,638 259,182 245,321 234,234 220,374 217,602 214,829 11.71%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 253,638 259,182 245,321 234,234 220,374 217,602 214,829 11.71%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 3.92% 5.71% 5.56% 4.96% 2.85% 3.13% 1.72% -
ROE 5.96% 5.31% 12.71% 8.33% 2.68% 1.84% 4.07% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 281.96 176.16 398.56 277.46 147.13 92.21 385.33 -18.81%
EPS 10.91 9.93 22.49 14.07 4.25 2.89 6.31 44.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.87 1.77 1.69 1.59 1.57 1.55 11.71%
Adjusted Per Share Value based on latest NOSH - 138,600
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 281.96 176.16 398.56 277.46 147.13 92.21 385.33 -18.81%
EPS 10.91 9.93 22.49 14.07 4.25 2.89 6.31 44.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.87 1.77 1.69 1.59 1.57 1.55 11.71%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.955 0.825 0.855 0.815 0.435 0.30 0.445 -
P/RPS 0.34 0.47 0.21 0.29 0.30 0.33 0.12 100.35%
P/EPS 8.76 8.31 3.80 5.79 10.22 10.38 7.06 15.48%
EY 11.42 12.03 26.31 17.26 9.78 9.63 14.17 -13.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.44 0.48 0.48 0.27 0.19 0.29 47.64%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 18/08/21 04/05/21 08/02/21 02/11/20 24/08/20 29/05/20 26/02/20 -
Price 0.92 0.90 0.845 0.78 1.18 0.435 0.515 -
P/RPS 0.33 0.51 0.21 0.28 0.80 0.47 0.13 86.19%
P/EPS 8.44 9.07 3.76 5.54 27.73 15.05 8.17 2.19%
EY 11.85 11.03 26.62 18.04 3.61 6.64 12.24 -2.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.48 0.48 0.46 0.74 0.28 0.33 31.95%

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