[TOMEI] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
17-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -84.58%
YoY- -42.16%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 564,024 425,609 279,533 149,953 617,020 466,914 334,852 41.43%
PBT 6,687 925 4,105 3,439 21,440 16,534 13,651 -37.77%
Tax -1,765 -340 -1,194 -935 -5,151 -4,394 -3,641 -38.20%
NP 4,922 585 2,911 2,504 16,289 12,140 10,010 -37.62%
-
NP to SH 4,745 486 2,892 2,498 16,203 11,802 9,958 -38.91%
-
Tax Rate 26.39% 36.76% 29.09% 27.19% 24.03% 26.58% 26.67% -
Total Cost 559,102 425,024 276,622 147,449 600,731 454,774 324,842 43.47%
-
Net Worth 206,514 202,356 205,128 205,128 203,742 200,970 199,584 2.29%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - 1,386 - - -
Div Payout % - - - - 8.55% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 206,514 202,356 205,128 205,128 203,742 200,970 199,584 2.29%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 0.87% 0.14% 1.04% 1.67% 2.64% 2.60% 2.99% -
ROE 2.30% 0.24% 1.41% 1.22% 7.95% 5.87% 4.99% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 406.94 307.08 201.68 108.19 445.18 336.88 241.60 41.43%
EPS 3.42 0.35 2.09 1.80 11.69 8.52 7.18 -38.92%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.49 1.46 1.48 1.48 1.47 1.45 1.44 2.29%
Adjusted Per Share Value based on latest NOSH - 138,600
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 406.94 307.08 201.68 108.19 445.18 336.88 241.60 41.43%
EPS 3.42 0.35 2.09 1.80 11.69 8.52 7.18 -38.92%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.49 1.46 1.48 1.48 1.47 1.45 1.44 2.29%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.51 0.51 0.50 0.61 0.715 0.91 0.59 -
P/RPS 0.13 0.17 0.25 0.56 0.16 0.27 0.24 -33.47%
P/EPS 14.90 145.44 23.96 33.85 6.12 10.69 8.21 48.62%
EY 6.71 0.69 4.17 2.95 16.35 9.36 12.18 -32.72%
DY 0.00 0.00 0.00 0.00 1.40 0.00 0.00 -
P/NAPS 0.34 0.35 0.34 0.41 0.49 0.63 0.41 -11.70%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 20/02/19 15/11/18 20/08/18 17/05/18 12/02/18 16/11/17 17/08/17 -
Price 0.58 0.505 0.53 0.64 0.675 0.84 0.585 -
P/RPS 0.14 0.16 0.26 0.59 0.15 0.25 0.24 -30.11%
P/EPS 16.94 144.02 25.40 35.51 5.77 9.86 8.14 62.78%
EY 5.90 0.69 3.94 2.82 17.32 10.14 12.28 -38.57%
DY 0.00 0.00 0.00 0.00 1.48 0.00 0.00 -
P/NAPS 0.39 0.35 0.36 0.43 0.46 0.58 0.41 -3.27%

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