[TOMEI] QoQ 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- 49.76%
YoY- 39.78%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 167,841 180,631 76,129 127,800 136,507 118,724 135,511 15.25%
PBT 13,553 19,833 2,540 5,415 4,689 3,494 1,716 294.11%
Tax -1,919 -6,552 -727 -1,419 -1,945 -1,325 -432 169.00%
NP 11,634 13,281 1,813 3,996 2,744 2,169 1,284 331.72%
-
NP to SH 11,672 13,604 1,891 4,006 2,675 2,083 1,115 375.14%
-
Tax Rate 14.16% 33.04% 28.62% 26.20% 41.48% 37.92% 25.17% -
Total Cost 156,207 167,350 74,316 123,804 133,763 116,555 134,227 10.58%
-
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 6.93% 7.35% 2.38% 3.13% 2.01% 1.83% 0.95% -
ROE 4.76% 5.81% 0.86% 1.84% 1.25% 0.98% 0.53% -
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 121.10 130.33 54.93 92.21 98.49 85.66 97.77 15.25%
EPS 8.42 9.82 1.36 2.89 1.93 1.50 0.80 376.85%
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 121.10 130.33 54.93 92.21 98.49 85.66 97.77 15.25%
EPS 8.42 9.82 1.36 2.89 1.93 1.50 0.80 376.85%
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 0.71 0.63 0.79 0.33 0.45 0.55 0.48 29.66%
P/EPS 10.15 8.30 31.88 10.38 23.06 31.27 57.80 -68.47%
EY 9.85 12.04 3.14 9.63 4.34 3.20 1.73 217.17%
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 0.70 0.60 2.15 0.47 0.52 0.49 0.48 28.45%
P/EPS 10.03 7.95 86.49 15.05 26.68 27.95 58.42 -68.94%
EY 9.97 12.58 1.16 6.64 3.75 3.58 1.71 222.21%
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