[TOMEI] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
08-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 59.85%
YoY- 256.71%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 502,893 390,799 244,155 552,401 384,560 203,929 127,800 149.03%
PBT 21,847 20,361 18,235 41,341 27,788 7,955 5,415 153.21%
Tax -5,540 -5,059 -4,289 -10,617 -8,698 -2,146 -1,419 147.73%
NP 16,307 15,302 13,946 30,724 19,090 5,809 3,996 155.14%
-
NP to SH 16,121 15,116 13,759 31,173 19,501 5,897 4,006 152.78%
-
Tax Rate 25.36% 24.85% 23.52% 25.68% 31.30% 26.98% 26.20% -
Total Cost 486,586 375,497 230,209 521,677 365,470 198,120 123,804 148.84%
-
Net Worth 253,638 253,638 259,182 245,321 234,234 220,374 217,602 10.74%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 253,638 253,638 259,182 245,321 234,234 220,374 217,602 10.74%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 3.24% 3.92% 5.71% 5.56% 4.96% 2.85% 3.13% -
ROE 6.36% 5.96% 5.31% 12.71% 8.33% 2.68% 1.84% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 362.84 281.96 176.16 398.56 277.46 147.13 92.21 149.03%
EPS 11.63 10.91 9.93 22.49 14.07 4.25 2.89 152.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.83 1.87 1.77 1.69 1.59 1.57 10.74%
Adjusted Per Share Value based on latest NOSH - 138,600
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 362.84 281.96 176.16 398.56 277.46 147.13 92.21 149.03%
EPS 11.63 10.91 9.93 22.49 14.07 4.25 2.89 152.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.83 1.87 1.77 1.69 1.59 1.57 10.74%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.90 0.955 0.825 0.855 0.815 0.435 0.30 -
P/RPS 0.25 0.34 0.47 0.21 0.29 0.30 0.33 -16.88%
P/EPS 7.74 8.76 8.31 3.80 5.79 10.22 10.38 -17.75%
EY 12.92 11.42 12.03 26.31 17.26 9.78 9.63 21.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.52 0.44 0.48 0.48 0.27 0.19 87.95%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 17/11/21 18/08/21 04/05/21 08/02/21 02/11/20 24/08/20 29/05/20 -
Price 1.00 0.92 0.90 0.845 0.78 1.18 0.435 -
P/RPS 0.28 0.33 0.51 0.21 0.28 0.80 0.47 -29.17%
P/EPS 8.60 8.44 9.07 3.76 5.54 27.73 15.05 -31.11%
EY 11.63 11.85 11.03 26.62 18.04 3.61 6.64 45.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.50 0.48 0.48 0.46 0.74 0.28 56.78%

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