[TOMEI] QoQ TTM 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- 13.04%
YoY- 93.21%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 552,401 521,067 459,160 518,542 534,074 535,982 563,334 -1.29%
PBT 41,341 32,477 16,138 15,314 14,015 15,089 8,414 187.62%
Tax -10,617 -10,643 -5,416 -5,121 -4,842 -4,322 -2,143 189.21%
NP 30,724 21,834 10,722 10,193 9,173 10,767 6,271 187.07%
-
NP to SH 31,173 22,176 10,655 9,879 8,739 10,324 5,834 204.09%
-
Tax Rate 25.68% 32.77% 33.56% 33.44% 34.55% 28.64% 25.47% -
Total Cost 521,677 499,233 448,438 508,349 524,901 525,215 557,063 -4.26%
-
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 5.56% 4.19% 2.34% 1.97% 1.72% 2.01% 1.11% -
ROE 12.71% 9.47% 4.83% 4.54% 4.07% 4.87% 2.79% -
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 398.56 375.95 331.28 374.13 385.33 386.71 406.45 -1.29%
EPS 22.49 16.00 7.69 7.13 6.31 7.45 4.21 204.04%
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 398.56 375.95 331.28 374.13 385.33 386.71 406.45 -1.29%
EPS 22.49 16.00 7.69 7.13 6.31 7.45 4.21 204.04%
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 0.21 0.22 0.13 0.08 0.12 0.12 0.11 53.59%
P/EPS 3.80 5.09 5.66 4.21 7.06 6.31 11.05 -50.75%
EY 26.31 19.63 17.67 23.76 14.17 15.85 9.05 103.03%
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 0.21 0.21 0.36 0.12 0.13 0.11 0.12 44.97%
P/EPS 3.76 4.88 15.35 6.10 8.17 5.64 11.17 -51.44%
EY 26.62 20.51 6.51 16.39 12.24 17.74 8.96 105.98%
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