[TOMEI] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
18-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 76.96%
YoY- 111.3%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 459,160 518,542 534,074 535,982 563,334 557,403 564,024 -12.82%
PBT 16,138 15,314 14,015 15,089 8,414 7,364 6,687 80.01%
Tax -5,416 -5,121 -4,842 -4,322 -2,143 -1,970 -1,765 111.30%
NP 10,722 10,193 9,173 10,767 6,271 5,394 4,922 68.12%
-
NP to SH 10,655 9,879 8,739 10,324 5,834 5,113 4,745 71.56%
-
Tax Rate 33.56% 33.44% 34.55% 28.64% 25.47% 26.75% 26.39% -
Total Cost 448,438 508,349 524,901 525,215 557,063 552,009 559,102 -13.68%
-
Net Worth 220,374 217,602 214,829 212,057 209,285 209,285 206,514 4.42%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 220,374 217,602 214,829 212,057 209,285 209,285 206,514 4.42%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 2.34% 1.97% 1.72% 2.01% 1.11% 0.97% 0.87% -
ROE 4.83% 4.54% 4.07% 4.87% 2.79% 2.44% 2.30% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 331.28 374.13 385.33 386.71 406.45 402.17 406.94 -12.82%
EPS 7.69 7.13 6.31 7.45 4.21 3.69 3.42 71.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.57 1.55 1.53 1.51 1.51 1.49 4.42%
Adjusted Per Share Value based on latest NOSH - 138,600
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 331.28 374.13 385.33 386.71 406.45 402.17 406.94 -12.82%
EPS 7.69 7.13 6.31 7.45 4.21 3.69 3.42 71.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.57 1.55 1.53 1.51 1.51 1.49 4.42%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.435 0.30 0.445 0.47 0.465 0.54 0.51 -
P/RPS 0.13 0.08 0.12 0.12 0.11 0.13 0.13 0.00%
P/EPS 5.66 4.21 7.06 6.31 11.05 14.64 14.90 -47.57%
EY 17.67 23.76 14.17 15.85 9.05 6.83 6.71 90.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.19 0.29 0.31 0.31 0.36 0.34 -14.25%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 24/08/20 29/05/20 26/02/20 18/11/19 21/08/19 13/05/19 20/02/19 -
Price 1.18 0.435 0.515 0.42 0.47 0.49 0.58 -
P/RPS 0.36 0.12 0.13 0.11 0.12 0.12 0.14 87.80%
P/EPS 15.35 6.10 8.17 5.64 11.17 13.28 16.94 -6.36%
EY 6.51 16.39 12.24 17.74 8.96 7.53 5.90 6.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.28 0.33 0.27 0.31 0.32 0.39 53.32%

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