[TOMEI] YoY Quarter 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- 28.42%
YoY- -37.21%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 224,852 233,176 167,841 136,507 138,415 150,106 127,798 9.86%
PBT 16,992 22,112 13,553 4,689 5,763 4,906 1,512 49.63%
Tax -6,052 -5,462 -1,919 -1,945 -1,425 -757 -1,410 27.46%
NP 10,940 16,650 11,634 2,744 4,338 4,149 102 117.89%
-
NP to SH 10,044 16,651 11,672 2,675 4,260 4,401 226 88.15%
-
Tax Rate 35.62% 24.70% 14.16% 41.48% 24.73% 15.43% 93.25% -
Total Cost 213,912 216,526 156,207 133,763 134,077 145,957 127,696 8.97%
-
Net Worth 365,904 270,270 245,321 214,829 206,514 203,742 189,882 11.54%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - 1,386 - -
Div Payout % - - - - - 31.49% - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 365,904 270,270 245,321 214,829 206,514 203,742 189,882 11.54%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 4.87% 7.14% 6.93% 2.01% 3.13% 2.76% 0.08% -
ROE 2.74% 6.16% 4.76% 1.25% 2.06% 2.16% 0.12% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 162.23 168.24 121.10 98.49 99.87 108.30 92.21 9.86%
EPS 7.25 12.01 8.42 1.93 3.07 3.18 0.16 88.76%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.64 1.95 1.77 1.55 1.49 1.47 1.37 11.54%
Adjusted Per Share Value based on latest NOSH - 138,600
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 162.23 168.24 121.10 98.49 99.87 108.30 92.21 9.86%
EPS 7.25 12.01 8.42 1.93 3.07 3.18 0.16 88.76%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.64 1.95 1.77 1.55 1.49 1.47 1.37 11.54%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.00 0.915 0.855 0.445 0.51 0.715 0.40 -
P/RPS 0.62 0.54 0.71 0.45 0.51 0.66 0.43 6.28%
P/EPS 13.80 7.62 10.15 23.06 16.59 22.52 245.31 -38.08%
EY 7.25 13.13 9.85 4.34 6.03 4.44 0.41 61.37%
DY 0.00 0.00 0.00 0.00 0.00 1.40 0.00 -
P/NAPS 0.38 0.47 0.48 0.29 0.34 0.49 0.29 4.60%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 22/02/22 08/02/21 26/02/20 20/02/19 12/02/18 21/02/17 -
Price 1.05 1.06 0.845 0.515 0.58 0.675 0.435 -
P/RPS 0.65 0.63 0.70 0.52 0.58 0.62 0.47 5.55%
P/EPS 14.49 8.82 10.03 26.68 18.87 21.26 266.77 -38.44%
EY 6.90 11.33 9.97 3.75 5.30 4.70 0.37 62.80%
DY 0.00 0.00 0.00 0.00 0.00 1.48 0.00 -
P/NAPS 0.40 0.54 0.48 0.33 0.39 0.46 0.32 3.78%

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