[TOMEI] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
24-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 7.86%
YoY- 82.64%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 668,756 552,401 521,067 459,160 518,542 534,074 535,982 15.88%
PBT 54,161 41,341 32,477 16,138 15,314 14,015 15,089 134.25%
Tax -13,487 -10,617 -10,643 -5,416 -5,121 -4,842 -4,322 113.39%
NP 40,674 30,724 21,834 10,722 10,193 9,173 10,767 142.36%
-
NP to SH 40,926 31,173 22,176 10,655 9,879 8,739 10,324 150.26%
-
Tax Rate 24.90% 25.68% 32.77% 33.56% 33.44% 34.55% 28.64% -
Total Cost 628,082 521,677 499,233 448,438 508,349 524,901 525,215 12.65%
-
Net Worth 259,182 245,321 234,234 220,374 217,602 214,829 212,057 14.30%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 259,182 245,321 234,234 220,374 217,602 214,829 212,057 14.30%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 6.08% 5.56% 4.19% 2.34% 1.97% 1.72% 2.01% -
ROE 15.79% 12.71% 9.47% 4.83% 4.54% 4.07% 4.87% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 482.51 398.56 375.95 331.28 374.13 385.33 386.71 15.88%
EPS 29.53 22.49 16.00 7.69 7.13 6.31 7.45 150.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.77 1.69 1.59 1.57 1.55 1.53 14.30%
Adjusted Per Share Value based on latest NOSH - 138,600
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 482.51 398.56 375.95 331.28 374.13 385.33 386.71 15.88%
EPS 29.53 22.49 16.00 7.69 7.13 6.31 7.45 150.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.77 1.69 1.59 1.57 1.55 1.53 14.30%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.825 0.855 0.815 0.435 0.30 0.445 0.47 -
P/RPS 0.17 0.21 0.22 0.13 0.08 0.12 0.12 26.11%
P/EPS 2.79 3.80 5.09 5.66 4.21 7.06 6.31 -41.93%
EY 35.79 26.31 19.63 17.67 23.76 14.17 15.85 72.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.48 0.27 0.19 0.29 0.31 26.27%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 04/05/21 08/02/21 02/11/20 24/08/20 29/05/20 26/02/20 18/11/19 -
Price 0.90 0.845 0.78 1.18 0.435 0.515 0.42 -
P/RPS 0.19 0.21 0.21 0.36 0.12 0.13 0.11 43.91%
P/EPS 3.05 3.76 4.88 15.35 6.10 8.17 5.64 -33.59%
EY 32.81 26.62 20.51 6.51 16.39 12.24 17.74 50.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.46 0.74 0.28 0.33 0.27 46.70%

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