[TOMEI] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
20-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 876.34%
YoY- -70.72%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 397,567 278,843 143,332 564,024 425,609 279,533 149,953 91.44%
PBT 9,326 5,832 4,116 6,687 925 4,105 3,439 94.34%
Tax -2,897 -1,572 -1,140 -1,765 -340 -1,194 -935 112.38%
NP 6,429 4,260 2,976 4,922 585 2,911 2,504 87.39%
-
NP to SH 6,064 3,981 2,866 4,745 486 2,892 2,498 80.52%
-
Tax Rate 31.06% 26.95% 27.70% 26.39% 36.76% 29.09% 27.19% -
Total Cost 391,138 274,583 140,356 559,102 425,024 276,622 147,449 91.51%
-
Net Worth 212,057 209,285 209,285 206,514 202,356 205,128 205,128 2.23%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 212,057 209,285 209,285 206,514 202,356 205,128 205,128 2.23%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 1.62% 1.53% 2.08% 0.87% 0.14% 1.04% 1.67% -
ROE 2.86% 1.90% 1.37% 2.30% 0.24% 1.41% 1.22% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 286.84 201.19 103.41 406.94 307.08 201.68 108.19 91.44%
EPS 4.38 2.87 2.07 3.42 0.35 2.09 1.80 80.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.51 1.51 1.49 1.46 1.48 1.48 2.23%
Adjusted Per Share Value based on latest NOSH - 138,600
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 286.84 201.19 103.41 406.94 307.08 201.68 108.19 91.44%
EPS 4.38 2.87 2.07 3.42 0.35 2.09 1.80 80.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.51 1.51 1.49 1.46 1.48 1.48 2.23%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.47 0.465 0.54 0.51 0.51 0.50 0.61 -
P/RPS 0.16 0.23 0.52 0.13 0.17 0.25 0.56 -56.58%
P/EPS 10.74 16.19 26.11 14.90 145.44 23.96 33.85 -53.44%
EY 9.31 6.18 3.83 6.71 0.69 4.17 2.95 115.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.36 0.34 0.35 0.34 0.41 -16.99%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 18/11/19 21/08/19 13/05/19 20/02/19 15/11/18 20/08/18 17/05/18 -
Price 0.42 0.47 0.49 0.58 0.505 0.53 0.64 -
P/RPS 0.15 0.23 0.47 0.14 0.16 0.26 0.59 -59.83%
P/EPS 9.60 16.36 23.70 16.94 144.02 25.40 35.51 -58.15%
EY 10.42 6.11 4.22 5.90 0.69 3.94 2.82 138.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.32 0.39 0.35 0.36 0.43 -26.65%

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