[TOMEI] QoQ Quarter Result on 31-Dec-2019 [#4]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 28.42%
YoY- -37.21%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 180,631 76,129 127,800 136,507 118,724 135,511 143,332 16.62%
PBT 19,833 2,540 5,415 4,689 3,494 1,716 4,116 184.46%
Tax -6,552 -727 -1,419 -1,945 -1,325 -432 -1,140 219.83%
NP 13,281 1,813 3,996 2,744 2,169 1,284 2,976 170.32%
-
NP to SH 13,604 1,891 4,006 2,675 2,083 1,115 2,866 181.64%
-
Tax Rate 33.04% 28.62% 26.20% 41.48% 37.92% 25.17% 27.70% -
Total Cost 167,350 74,316 123,804 133,763 116,555 134,227 140,356 12.40%
-
Net Worth 234,234 220,374 217,602 214,829 212,057 209,285 209,285 7.77%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 234,234 220,374 217,602 214,829 212,057 209,285 209,285 7.77%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 7.35% 2.38% 3.13% 2.01% 1.83% 0.95% 2.08% -
ROE 5.81% 0.86% 1.84% 1.25% 0.98% 0.53% 1.37% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 130.33 54.93 92.21 98.49 85.66 97.77 103.41 16.62%
EPS 9.82 1.36 2.89 1.93 1.50 0.80 2.07 181.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.59 1.57 1.55 1.53 1.51 1.51 7.77%
Adjusted Per Share Value based on latest NOSH - 138,600
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 130.33 54.93 92.21 98.49 85.66 97.77 103.41 16.62%
EPS 9.82 1.36 2.89 1.93 1.50 0.80 2.07 181.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.59 1.57 1.55 1.53 1.51 1.51 7.77%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.815 0.435 0.30 0.445 0.47 0.465 0.54 -
P/RPS 0.63 0.79 0.33 0.45 0.55 0.48 0.52 13.60%
P/EPS 8.30 31.88 10.38 23.06 31.27 57.80 26.11 -53.32%
EY 12.04 3.14 9.63 4.34 3.20 1.73 3.83 114.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.27 0.19 0.29 0.31 0.31 0.36 21.07%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 02/11/20 24/08/20 29/05/20 26/02/20 18/11/19 21/08/19 13/05/19 -
Price 0.78 1.18 0.435 0.515 0.42 0.47 0.49 -
P/RPS 0.60 2.15 0.47 0.52 0.49 0.48 0.47 17.62%
P/EPS 7.95 86.49 15.05 26.68 27.95 58.42 23.70 -51.62%
EY 12.58 1.16 6.64 3.75 3.58 1.71 4.22 106.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.74 0.28 0.33 0.27 0.31 0.32 27.28%

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