[TOMEI] QoQ TTM 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- -15.35%
YoY- 84.17%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 521,067 459,160 518,542 534,074 535,982 563,334 557,403 -4.38%
PBT 32,477 16,138 15,314 14,015 15,089 8,414 7,364 168.20%
Tax -10,643 -5,416 -5,121 -4,842 -4,322 -2,143 -1,970 206.94%
NP 21,834 10,722 10,193 9,173 10,767 6,271 5,394 153.34%
-
NP to SH 22,176 10,655 9,879 8,739 10,324 5,834 5,113 165.24%
-
Tax Rate 32.77% 33.56% 33.44% 34.55% 28.64% 25.47% 26.75% -
Total Cost 499,233 448,438 508,349 524,901 525,215 557,063 552,009 -6.46%
-
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 4.19% 2.34% 1.97% 1.72% 2.01% 1.11% 0.97% -
ROE 9.47% 4.83% 4.54% 4.07% 4.87% 2.79% 2.44% -
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 375.95 331.28 374.13 385.33 386.71 406.45 402.17 -4.38%
EPS 16.00 7.69 7.13 6.31 7.45 4.21 3.69 165.19%
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 375.95 331.28 374.13 385.33 386.71 406.45 402.17 -4.38%
EPS 16.00 7.69 7.13 6.31 7.45 4.21 3.69 165.19%
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 0.22 0.13 0.08 0.12 0.12 0.11 0.13 41.87%
P/EPS 5.09 5.66 4.21 7.06 6.31 11.05 14.64 -50.46%
EY 19.63 17.67 23.76 14.17 15.85 9.05 6.83 101.75%
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 0.21 0.36 0.12 0.13 0.11 0.12 0.12 45.07%
P/EPS 4.88 15.35 6.10 8.17 5.64 11.17 13.28 -48.60%
EY 20.51 6.51 16.39 12.24 17.74 8.96 7.53 94.67%
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