[TOMEI] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
17-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -11.24%
YoY- 156.46%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 668,756 518,542 557,403 601,295 514,652 452,952 577,049 2.48%
PBT 54,161 15,314 7,364 18,560 9,620 -2,190 8,304 36.64%
Tax -13,487 -5,121 -1,970 -4,116 -4,315 -1,678 -5,352 16.63%
NP 40,674 10,193 5,394 14,444 5,305 -3,868 2,952 54.77%
-
NP to SH 40,926 9,879 5,113 14,382 5,608 -3,785 2,488 59.40%
-
Tax Rate 24.90% 33.44% 26.75% 22.18% 44.85% - 64.45% -
Total Cost 628,082 508,349 552,009 586,851 509,347 456,820 574,097 1.50%
-
Net Worth 259,182 217,602 209,285 205,128 195,425 188,496 191,267 5.18%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - 1,386 - - - -
Div Payout % - - - 9.64% - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 259,182 217,602 209,285 205,128 195,425 188,496 191,267 5.18%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 6.08% 1.97% 0.97% 2.40% 1.03% -0.85% 0.51% -
ROE 15.79% 4.54% 2.44% 7.01% 2.87% -2.01% 1.30% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 482.51 374.13 402.17 433.83 371.32 326.81 416.34 2.48%
EPS 29.53 7.13 3.69 10.38 4.05 -2.73 1.80 59.33%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.87 1.57 1.51 1.48 1.41 1.36 1.38 5.18%
Adjusted Per Share Value based on latest NOSH - 138,600
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 482.51 374.13 402.17 433.83 371.32 326.81 416.34 2.48%
EPS 29.53 7.13 3.69 10.38 4.05 -2.73 1.80 59.33%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.87 1.57 1.51 1.48 1.41 1.36 1.38 5.18%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.825 0.30 0.54 0.61 0.52 0.50 0.53 -
P/RPS 0.17 0.08 0.13 0.14 0.14 0.15 0.13 4.56%
P/EPS 2.79 4.21 14.64 5.88 12.85 -18.31 29.52 -32.48%
EY 35.79 23.76 6.83 17.01 7.78 -5.46 3.39 48.06%
DY 0.00 0.00 0.00 1.64 0.00 0.00 0.00 -
P/NAPS 0.44 0.19 0.36 0.41 0.37 0.37 0.38 2.47%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 04/05/21 29/05/20 13/05/19 17/05/18 23/05/17 19/05/16 19/05/15 -
Price 0.90 0.435 0.49 0.64 0.57 0.475 0.545 -
P/RPS 0.19 0.12 0.12 0.15 0.15 0.15 0.13 6.52%
P/EPS 3.05 6.10 13.28 6.17 14.09 -17.39 30.36 -31.79%
EY 32.81 16.39 7.53 16.21 7.10 -5.75 3.29 46.66%
DY 0.00 0.00 0.00 1.56 0.00 0.00 0.00 -
P/NAPS 0.48 0.28 0.32 0.43 0.40 0.35 0.39 3.51%

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