[TOMEI] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -54.16%
YoY- 39.78%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 552,401 384,560 203,929 127,800 534,074 397,567 278,843 57.40%
PBT 41,341 27,788 7,955 5,415 14,015 9,326 5,832 266.82%
Tax -10,617 -8,698 -2,146 -1,419 -4,842 -2,897 -1,572 255.23%
NP 30,724 19,090 5,809 3,996 9,173 6,429 4,260 271.06%
-
NP to SH 31,173 19,501 5,897 4,006 8,739 6,064 3,981 291.87%
-
Tax Rate 25.68% 31.30% 26.98% 26.20% 34.55% 31.06% 26.95% -
Total Cost 521,677 365,470 198,120 123,804 524,901 391,138 274,583 53.09%
-
Net Worth 245,321 234,234 220,374 217,602 214,829 212,057 209,285 11.11%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 245,321 234,234 220,374 217,602 214,829 212,057 209,285 11.11%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 5.56% 4.96% 2.85% 3.13% 1.72% 1.62% 1.53% -
ROE 12.71% 8.33% 2.68% 1.84% 4.07% 2.86% 1.90% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 398.56 277.46 147.13 92.21 385.33 286.84 201.19 57.40%
EPS 22.49 14.07 4.25 2.89 6.31 4.38 2.87 292.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.69 1.59 1.57 1.55 1.53 1.51 11.11%
Adjusted Per Share Value based on latest NOSH - 138,600
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 398.56 277.46 147.13 92.21 385.33 286.84 201.19 57.40%
EPS 22.49 14.07 4.25 2.89 6.31 4.38 2.87 292.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.69 1.59 1.57 1.55 1.53 1.51 11.11%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.855 0.815 0.435 0.30 0.445 0.47 0.465 -
P/RPS 0.21 0.29 0.30 0.33 0.12 0.16 0.23 -5.85%
P/EPS 3.80 5.79 10.22 10.38 7.06 10.74 16.19 -61.78%
EY 26.31 17.26 9.78 9.63 14.17 9.31 6.18 161.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.27 0.19 0.29 0.31 0.31 33.66%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 08/02/21 02/11/20 24/08/20 29/05/20 26/02/20 18/11/19 21/08/19 -
Price 0.845 0.78 1.18 0.435 0.515 0.42 0.47 -
P/RPS 0.21 0.28 0.80 0.47 0.13 0.15 0.23 -5.85%
P/EPS 3.76 5.54 27.73 15.05 8.17 9.60 16.36 -62.31%
EY 26.62 18.04 3.61 6.64 12.24 10.42 6.11 165.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.46 0.74 0.28 0.33 0.27 0.31 33.66%

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