[TOMEI] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
21-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -30.55%
YoY- 37.66%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 1,064,110 781,598 407,858 557,686 559,066 669,704 460,756 14.96%
PBT 112,454 40,722 15,910 11,664 8,210 27,302 9,910 49.87%
Tax -29,344 -10,118 -4,292 -3,144 -2,388 -7,282 -2,476 50.96%
NP 83,110 30,604 11,618 8,520 5,822 20,020 7,434 49.50%
-
NP to SH 83,070 30,232 11,794 7,962 5,784 19,916 7,766 48.40%
-
Tax Rate 26.09% 24.85% 26.98% 26.95% 29.09% 26.67% 24.98% -
Total Cost 981,000 750,994 396,240 549,166 553,244 649,684 453,322 13.72%
-
Net Worth 339,570 253,638 220,374 209,285 205,128 199,584 188,496 10.30%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 339,570 253,638 220,374 209,285 205,128 199,584 188,496 10.30%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 7.81% 3.92% 2.85% 1.53% 1.04% 2.99% 1.61% -
ROE 24.46% 11.92% 5.35% 3.80% 2.82% 9.98% 4.12% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 767.76 563.92 294.27 402.37 403.37 483.19 332.44 14.96%
EPS 59.94 21.82 8.50 5.74 4.18 14.36 5.60 48.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 1.83 1.59 1.51 1.48 1.44 1.36 10.30%
Adjusted Per Share Value based on latest NOSH - 138,600
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 767.76 563.92 294.27 402.37 403.37 483.19 332.44 14.96%
EPS 59.94 21.82 8.50 5.74 4.18 14.36 5.60 48.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 1.83 1.59 1.51 1.48 1.44 1.36 10.30%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.91 0.955 0.435 0.465 0.50 0.59 0.46 -
P/RPS 0.12 0.17 0.15 0.12 0.12 0.12 0.14 -2.53%
P/EPS 1.52 4.38 5.11 8.09 11.98 4.11 8.21 -24.49%
EY 65.86 22.84 19.56 12.35 8.35 24.35 12.18 32.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.52 0.27 0.31 0.34 0.41 0.34 1.41%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 25/08/22 18/08/21 24/08/20 21/08/19 20/08/18 17/08/17 15/08/16 -
Price 0.975 0.92 1.18 0.47 0.53 0.585 0.455 -
P/RPS 0.13 0.16 0.40 0.12 0.13 0.12 0.14 -1.22%
P/EPS 1.63 4.22 13.87 8.18 12.70 4.07 8.12 -23.47%
EY 61.47 23.71 7.21 12.22 7.87 24.56 12.31 30.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.50 0.74 0.31 0.36 0.41 0.33 3.25%

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