[TOMEI] QoQ Quarter Result on 30-Sep-2019 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
18-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 86.82%
YoY- 186.54%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 76,129 127,800 136,507 118,724 135,511 143,332 138,415 -32.89%
PBT 2,540 5,415 4,689 3,494 1,716 4,116 5,763 -42.11%
Tax -727 -1,419 -1,945 -1,325 -432 -1,140 -1,425 -36.17%
NP 1,813 3,996 2,744 2,169 1,284 2,976 4,338 -44.13%
-
NP to SH 1,891 4,006 2,675 2,083 1,115 2,866 4,260 -41.83%
-
Tax Rate 28.62% 26.20% 41.48% 37.92% 25.17% 27.70% 24.73% -
Total Cost 74,316 123,804 133,763 116,555 134,227 140,356 134,077 -32.54%
-
Net Worth 220,374 217,602 214,829 212,057 209,285 209,285 206,514 4.42%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 220,374 217,602 214,829 212,057 209,285 209,285 206,514 4.42%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 2.38% 3.13% 2.01% 1.83% 0.95% 2.08% 3.13% -
ROE 0.86% 1.84% 1.25% 0.98% 0.53% 1.37% 2.06% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 54.93 92.21 98.49 85.66 97.77 103.41 99.87 -32.89%
EPS 1.36 2.89 1.93 1.50 0.80 2.07 3.07 -41.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.57 1.55 1.53 1.51 1.51 1.49 4.42%
Adjusted Per Share Value based on latest NOSH - 138,600
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 54.93 92.21 98.49 85.66 97.77 103.41 99.87 -32.89%
EPS 1.36 2.89 1.93 1.50 0.80 2.07 3.07 -41.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.57 1.55 1.53 1.51 1.51 1.49 4.42%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.435 0.30 0.445 0.47 0.465 0.54 0.51 -
P/RPS 0.79 0.33 0.45 0.55 0.48 0.52 0.51 33.91%
P/EPS 31.88 10.38 23.06 31.27 57.80 26.11 16.59 54.62%
EY 3.14 9.63 4.34 3.20 1.73 3.83 6.03 -35.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.19 0.29 0.31 0.31 0.36 0.34 -14.25%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 24/08/20 29/05/20 26/02/20 18/11/19 21/08/19 13/05/19 20/02/19 -
Price 1.18 0.435 0.515 0.42 0.47 0.49 0.58 -
P/RPS 2.15 0.47 0.52 0.49 0.48 0.47 0.58 139.71%
P/EPS 86.49 15.05 26.68 27.95 58.42 23.70 18.87 176.18%
EY 1.16 6.64 3.75 3.58 1.71 4.22 5.30 -63.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.28 0.33 0.27 0.31 0.32 0.39 53.32%

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