Highlights

[TOMEI] YoY Quarter Result on 2021-03-31 [#1]

Stock [TOMEI]: TOMEI CONSOLIDATED BHD
Announcement Date 04-May-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2021
Quarter 31-Mar-2021  [#1]
Profit Trend QoQ -     17.88%    YoY -     243.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 244,155 127,800 143,332 149,953 165,678 123,235 169,624 6.25%
  YoY % 91.04% -10.84% -4.42% -9.49% 34.44% -27.35% -
  Horiz. % 143.94% 75.34% 84.50% 88.40% 97.67% 72.65% 100.00%
PBT 18,235 5,415 4,116 3,439 6,319 4,752 9,009 12.46%
  YoY % 236.75% 31.56% 19.69% -45.58% 32.98% -47.25% -
  Horiz. % 202.41% 60.11% 45.69% 38.17% 70.14% 52.75% 100.00%
Tax -4,289 -1,419 -1,140 -935 -1,970 -1,442 -3,371 4.09%
  YoY % -202.26% -24.47% -21.93% 52.54% -36.62% 57.22% -
  Horiz. % 127.23% 42.09% 33.82% 27.74% 58.44% 42.78% 100.00%
NP 13,946 3,996 2,976 2,504 4,349 3,310 5,638 16.28%
  YoY % 249.00% 34.27% 18.85% -42.42% 31.39% -41.29% -
  Horiz. % 247.36% 70.88% 52.78% 44.41% 77.14% 58.71% 100.00%
NP to SH 13,759 4,006 2,866 2,498 4,319 3,398 5,461 16.63%
  YoY % 243.46% 39.78% 14.73% -42.16% 27.10% -37.78% -
  Horiz. % 251.95% 73.36% 52.48% 45.74% 79.09% 62.22% 100.00%
Tax Rate 23.52 % 26.20 % 27.70 % 27.19 % 31.18 % 30.35 % 37.42 % -7.44%
  YoY % -10.23% -5.42% 1.88% -12.80% 2.73% -18.89% -
  Horiz. % 62.85% 70.02% 74.02% 72.66% 83.32% 81.11% 100.00%
Total Cost 230,209 123,804 140,356 147,449 161,329 119,925 163,986 5.81%
  YoY % 85.95% -11.79% -4.81% -8.60% 34.52% -26.87% -
  Horiz. % 140.38% 75.50% 85.59% 89.92% 98.38% 73.13% 100.00%
Net Worth 259,182 217,602 209,285 205,128 195,425 188,496 191,267 5.19%
  YoY % 19.11% 3.97% 2.03% 4.96% 3.68% -1.45% -
  Horiz. % 135.51% 113.77% 109.42% 107.25% 102.17% 98.55% 100.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 5.19%
  YoY % 19.11% 3.97% 2.03% 4.96% 3.68% -1.45% -
  Horiz. % 135.51% 113.77% 109.42% 107.25% 102.17% 98.55% 100.00%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
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 5.71 % 3.13 % 2.08 % 1.67 % 2.62 % 2.69 % 3.32 % 9.45%
  YoY % 82.43% 50.48% 24.55% -36.26% -2.60% -18.98% -
  Horiz. % 171.99% 94.28% 62.65% 50.30% 78.92% 81.02% 100.00%
ROE 5.31 % 1.84 % 1.37 % 1.22 % 2.21 % 1.80 % 2.86 % 10.85%
  YoY % 188.59% 34.31% 12.30% -44.80% 22.78% -37.06% -
  Horiz. % 185.66% 64.34% 47.90% 42.66% 77.27% 62.94% 100.00%
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 176.16 92.21 103.41 108.19 119.54 88.91 122.38 6.25%
  YoY % 91.04% -10.83% -4.42% -9.49% 34.45% -27.35% -
  Horiz. % 143.95% 75.35% 84.50% 88.40% 97.68% 72.65% 100.00%
EPS 9.93 2.89 2.07 1.80 3.12 2.45 3.94 16.64%
  YoY % 243.60% 39.61% 15.00% -42.31% 27.35% -37.82% -
  Horiz. % 252.03% 73.35% 52.54% 45.69% 79.19% 62.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8700 1.5700 1.5100 1.4800 1.4100 1.3600 1.3800 5.19%
  YoY % 19.11% 3.97% 2.03% 4.96% 3.68% -1.45% -
  Horiz. % 135.51% 113.77% 109.42% 107.25% 102.17% 98.55% 100.00%
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 176.16 92.21 103.41 108.19 119.54 88.91 122.38 6.25%
  YoY % 91.04% -10.83% -4.42% -9.49% 34.45% -27.35% -
  Horiz. % 143.95% 75.35% 84.50% 88.40% 97.68% 72.65% 100.00%
EPS 9.93 2.89 2.07 1.80 3.12 2.45 3.94 16.64%
  YoY % 243.60% 39.61% 15.00% -42.31% 27.35% -37.82% -
  Horiz. % 252.03% 73.35% 52.54% 45.69% 79.19% 62.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8700 1.5700 1.5100 1.4800 1.4100 1.3600 1.3800 5.19%
  YoY % 19.11% 3.97% 2.03% 4.96% 3.68% -1.45% -
  Horiz. % 135.51% 113.77% 109.42% 107.25% 102.17% 98.55% 100.00%
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 0.8250 0.3000 0.5400 0.6100 0.5200 0.5000 0.5300 -
P/RPS 0.47 0.33 0.52 0.56 0.44 0.56 0.43 1.49%
  YoY % 42.42% -36.54% -7.14% 27.27% -21.43% 30.23% -
  Horiz. % 109.30% 76.74% 120.93% 130.23% 102.33% 130.23% 100.00%
P/EPS 8.31 10.38 26.11 33.85 16.69 20.39 13.45 -7.70%
  YoY % -19.94% -60.25% -22.87% 102.82% -18.15% 51.60% -
  Horiz. % 61.78% 77.17% 194.13% 251.67% 124.09% 151.60% 100.00%
EY 12.03 9.63 3.83 2.95 5.99 4.90 7.43 8.35%
  YoY % 24.92% 151.44% 29.83% -50.75% 22.24% -34.05% -
  Horiz. % 161.91% 129.61% 51.55% 39.70% 80.62% 65.95% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.44 0.19 0.36 0.41 0.37 0.37 0.38 2.47%
  YoY % 131.58% -47.22% -12.20% 10.81% 0.00% -2.63% -
  Horiz. % 115.79% 50.00% 94.74% 107.89% 97.37% 97.37% 100.00%
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 0.9000 0.4350 0.4900 0.6400 0.5700 0.4750 0.5450 -
P/RPS 0.51 0.47 0.47 0.59 0.48 0.53 0.45 2.11%
  YoY % 8.51% 0.00% -20.34% 22.92% -9.43% 17.78% -
  Horiz. % 113.33% 104.44% 104.44% 131.11% 106.67% 117.78% 100.00%
P/EPS 9.07 15.05 23.70 35.51 18.29 19.37 13.83 -6.78%
  YoY % -39.73% -36.50% -33.26% 94.15% -5.58% 40.06% -
  Horiz. % 65.58% 108.82% 171.37% 256.76% 132.25% 140.06% 100.00%
EY 11.03 6.64 4.22 2.82 5.47 5.16 7.23 7.29%
  YoY % 66.11% 57.35% 49.65% -48.45% 6.01% -28.63% -
  Horiz. % 152.56% 91.84% 58.37% 39.00% 75.66% 71.37% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.48 0.28 0.32 0.43 0.40 0.35 0.39 3.52%
  YoY % 71.43% -12.50% -25.58% 7.50% 14.29% -10.26% -
  Horiz. % 123.08% 71.79% 82.05% 110.26% 102.56% 89.74% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

431  538  571 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.09-0.01 
 MAYBULK 0.82+0.095 
 DATAPRP 1.96+0.01 
 TANCO 0.10+0.01 
 SUPERMX 4.87-0.70 
 CMSB 1.70-0.33 
 MINHO-WC 0.105+0.035 
 SAUDEE 0.22+0.025 
 SEDANIA 0.3050.00 
 LIONIND 0.935+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS