[TOMEI] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
20-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -42.11%
YoY- -70.96%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 781,598 407,858 557,686 559,066 669,704 460,756 522,814 6.92%
PBT 40,722 15,910 11,664 8,210 27,302 9,910 3,004 54.35%
Tax -10,118 -4,292 -3,144 -2,388 -7,282 -2,476 -2,434 26.77%
NP 30,604 11,618 8,520 5,822 20,020 7,434 570 94.11%
-
NP to SH 30,232 11,794 7,962 5,784 19,916 7,766 252 121.91%
-
Tax Rate 24.85% 26.98% 26.95% 29.09% 26.67% 24.98% 81.03% -
Total Cost 750,994 396,240 549,166 553,244 649,684 453,322 522,244 6.23%
-
Net Worth 253,638 220,374 209,285 205,128 199,584 188,496 184,338 5.45%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 253,638 220,374 209,285 205,128 199,584 188,496 184,338 5.45%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 3.92% 2.85% 1.53% 1.04% 2.99% 1.61% 0.11% -
ROE 11.92% 5.35% 3.80% 2.82% 9.98% 4.12% 0.14% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 563.92 294.27 402.37 403.37 483.19 332.44 377.21 6.92%
EPS 21.82 8.50 5.74 4.18 14.36 5.60 0.18 122.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.59 1.51 1.48 1.44 1.36 1.33 5.45%
Adjusted Per Share Value based on latest NOSH - 138,600
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 563.92 294.27 402.37 403.37 483.19 332.44 377.21 6.92%
EPS 21.82 8.50 5.74 4.18 14.36 5.60 0.18 122.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.59 1.51 1.48 1.44 1.36 1.33 5.45%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.955 0.435 0.465 0.50 0.59 0.46 0.56 -
P/RPS 0.17 0.15 0.12 0.12 0.12 0.14 0.15 2.10%
P/EPS 4.38 5.11 8.09 11.98 4.11 8.21 308.00 -50.74%
EY 22.84 19.56 12.35 8.35 24.35 12.18 0.32 103.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.27 0.31 0.34 0.41 0.34 0.42 3.62%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 18/08/21 24/08/20 21/08/19 20/08/18 17/08/17 15/08/16 20/08/15 -
Price 0.92 1.18 0.47 0.53 0.585 0.455 0.455 -
P/RPS 0.16 0.40 0.12 0.13 0.12 0.14 0.12 4.90%
P/EPS 4.22 13.87 8.18 12.70 4.07 8.12 250.25 -49.32%
EY 23.71 7.21 12.22 7.87 24.56 12.31 0.40 97.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.74 0.31 0.36 0.41 0.33 0.34 6.63%

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