[TOMEI] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
20-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 632.25%
YoY- -70.72%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 530,089 557,686 573,328 564,024 567,478 559,066 599,812 -7.90%
PBT 12,434 11,664 16,464 6,687 1,233 8,210 13,756 -6.50%
Tax -3,862 -3,144 -4,560 -1,765 -453 -2,388 -3,740 2.16%
NP 8,572 8,520 11,904 4,922 780 5,822 10,016 -9.84%
-
NP to SH 8,085 7,962 11,464 4,745 648 5,784 9,992 -13.15%
-
Tax Rate 31.06% 26.95% 27.70% 26.39% 36.74% 29.09% 27.19% -
Total Cost 521,517 549,166 561,424 559,102 566,698 553,244 589,796 -7.86%
-
Net Worth 212,057 209,285 209,285 206,514 202,356 205,128 205,128 2.23%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 212,057 209,285 209,285 206,514 202,356 205,128 205,128 2.23%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 1.62% 1.53% 2.08% 0.87% 0.14% 1.04% 1.67% -
ROE 3.81% 3.80% 5.48% 2.30% 0.32% 2.82% 4.87% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 382.46 402.37 413.66 406.94 409.44 403.37 432.76 -7.90%
EPS 5.84 5.74 8.28 3.42 0.47 4.18 7.20 -13.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.51 1.51 1.49 1.46 1.48 1.48 2.23%
Adjusted Per Share Value based on latest NOSH - 138,600
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 382.46 402.37 413.66 406.94 409.44 403.37 432.76 -7.90%
EPS 5.84 5.74 8.28 3.42 0.47 4.18 7.20 -13.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.51 1.51 1.49 1.46 1.48 1.48 2.23%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.47 0.465 0.54 0.51 0.51 0.50 0.61 -
P/RPS 0.12 0.12 0.13 0.13 0.12 0.12 0.14 -9.75%
P/EPS 8.06 8.09 6.53 14.90 109.08 11.98 8.46 -3.17%
EY 12.41 12.35 15.32 6.71 0.92 8.35 11.82 3.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.36 0.34 0.35 0.34 0.41 -16.99%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 18/11/19 21/08/19 13/05/19 20/02/19 15/11/18 20/08/18 17/05/18 -
Price 0.42 0.47 0.49 0.58 0.505 0.53 0.64 -
P/RPS 0.11 0.12 0.12 0.14 0.12 0.13 0.15 -18.66%
P/EPS 7.20 8.18 5.92 16.94 108.01 12.70 8.88 -13.03%
EY 13.89 12.22 16.88 5.90 0.93 7.87 11.26 15.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.32 0.39 0.35 0.36 0.43 -26.65%

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