[TOMEI] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
15-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -46.53%
YoY- -59.38%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 563,334 557,403 564,024 575,715 561,701 601,295 617,020 -5.90%
PBT 8,414 7,364 6,687 5,830 11,894 18,560 21,440 -46.48%
Tax -2,143 -1,970 -1,765 -1,097 -2,704 -4,116 -5,151 -44.35%
NP 6,271 5,394 4,922 4,733 9,190 14,444 16,289 -47.17%
-
NP to SH 5,834 5,113 4,745 4,886 9,137 14,382 16,203 -49.48%
-
Tax Rate 25.47% 26.75% 26.39% 18.82% 22.73% 22.18% 24.03% -
Total Cost 557,063 552,009 559,102 570,982 552,511 586,851 600,731 -4.91%
-
Net Worth 209,285 209,285 206,514 202,356 205,128 205,128 203,742 1.81%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - 1,386 1,386 1,386 1,386 -
Div Payout % - - - 28.37% 15.17% 9.64% 8.55% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 209,285 209,285 206,514 202,356 205,128 205,128 203,742 1.81%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 1.11% 0.97% 0.87% 0.82% 1.64% 2.40% 2.64% -
ROE 2.79% 2.44% 2.30% 2.41% 4.45% 7.01% 7.95% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 406.45 402.17 406.94 415.38 405.27 433.83 445.18 -5.90%
EPS 4.21 3.69 3.42 3.53 6.59 10.38 11.69 -49.47%
DPS 0.00 0.00 0.00 1.00 1.00 1.00 1.00 -
NAPS 1.51 1.51 1.49 1.46 1.48 1.48 1.47 1.81%
Adjusted Per Share Value based on latest NOSH - 138,600
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 406.45 402.17 406.94 415.38 405.27 433.83 445.18 -5.90%
EPS 4.21 3.69 3.42 3.53 6.59 10.38 11.69 -49.47%
DPS 0.00 0.00 0.00 1.00 1.00 1.00 1.00 -
NAPS 1.51 1.51 1.49 1.46 1.48 1.48 1.47 1.81%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.465 0.54 0.51 0.51 0.50 0.61 0.715 -
P/RPS 0.11 0.13 0.13 0.12 0.12 0.14 0.16 -22.15%
P/EPS 11.05 14.64 14.90 14.47 7.58 5.88 6.12 48.43%
EY 9.05 6.83 6.71 6.91 13.18 17.01 16.35 -32.65%
DY 0.00 0.00 0.00 1.96 2.00 1.64 1.40 -
P/NAPS 0.31 0.36 0.34 0.35 0.34 0.41 0.49 -26.36%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 21/08/19 13/05/19 20/02/19 15/11/18 20/08/18 17/05/18 12/02/18 -
Price 0.47 0.49 0.58 0.505 0.53 0.64 0.675 -
P/RPS 0.12 0.12 0.14 0.12 0.13 0.15 0.15 -13.85%
P/EPS 11.17 13.28 16.94 14.33 8.04 6.17 5.77 55.51%
EY 8.96 7.53 5.90 6.98 12.44 16.21 17.32 -35.63%
DY 0.00 0.00 0.00 1.98 1.89 1.56 1.48 -
P/NAPS 0.31 0.32 0.39 0.35 0.36 0.43 0.46 -23.18%

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