[TOMEI] QoQ 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- 619.41%
YoY- 553.1%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 146,644 244,155 167,841 180,631 76,129 127,800 136,507 4.89%
PBT 2,126 18,235 13,553 19,833 2,540 5,415 4,689 -41.00%
Tax -770 -4,289 -1,919 -6,552 -727 -1,419 -1,945 -46.11%
NP 1,356 13,946 11,634 13,281 1,813 3,996 2,744 -37.52%
-
NP to SH 1,357 13,759 11,672 13,604 1,891 4,006 2,675 -36.41%
-
Tax Rate 36.22% 23.52% 14.16% 33.04% 28.62% 26.20% 41.48% -
Total Cost 145,288 230,209 156,207 167,350 74,316 123,804 133,763 5.66%
-
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 0.92% 5.71% 6.93% 7.35% 2.38% 3.13% 2.01% -
ROE 0.54% 5.31% 4.76% 5.81% 0.86% 1.84% 1.25% -
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 105.80 176.16 121.10 130.33 54.93 92.21 98.49 4.89%
EPS 0.98 9.93 8.42 9.82 1.36 2.89 1.93 -36.37%
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 105.80 176.16 121.10 130.33 54.93 92.21 98.49 4.89%
EPS 0.98 9.93 8.42 9.82 1.36 2.89 1.93 -36.37%
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 0.90 0.47 0.71 0.63 0.79 0.33 0.45 58.80%
P/EPS 97.54 8.31 10.15 8.30 31.88 10.38 23.06 161.77%
EY 1.03 12.03 9.85 12.04 3.14 9.63 4.34 -61.70%
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 0.87 0.51 0.70 0.60 2.15 0.47 0.52 40.97%
P/EPS 93.97 9.07 10.03 7.95 86.49 15.05 26.68 131.66%
EY 1.06 11.03 9.97 12.58 1.16 6.64 3.75 -56.96%
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