[TOMEI] QoQ TTM 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- -2.89%
YoY- -70.72%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 535,982 563,334 557,403 564,024 575,715 561,701 601,295 -7.37%
PBT 15,089 8,414 7,364 6,687 5,830 11,894 18,560 -12.88%
Tax -4,322 -2,143 -1,970 -1,765 -1,097 -2,704 -4,116 3.30%
NP 10,767 6,271 5,394 4,922 4,733 9,190 14,444 -17.77%
-
NP to SH 10,324 5,834 5,113 4,745 4,886 9,137 14,382 -19.81%
-
Tax Rate 28.64% 25.47% 26.75% 26.39% 18.82% 22.73% 22.18% -
Total Cost 525,215 557,063 552,009 559,102 570,982 552,511 586,851 -7.12%
-
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 - - - - 1,386 1,386 1,386 -
Div Payout % - - - - 28.37% 15.17% 9.64% -
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 2.01% 1.11% 0.97% 0.87% 0.82% 1.64% 2.40% -
ROE 4.87% 2.79% 2.44% 2.30% 2.41% 4.45% 7.01% -
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 386.71 406.45 402.17 406.94 415.38 405.27 433.83 -7.37%
EPS 7.45 4.21 3.69 3.42 3.53 6.59 10.38 -19.82%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.00 -
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 386.71 406.45 402.17 406.94 415.38 405.27 433.83 -7.37%
EPS 7.45 4.21 3.69 3.42 3.53 6.59 10.38 -19.82%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.00 -
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 0.11 0.13 0.13 0.12 0.12 0.14 -9.75%
P/EPS 6.31 11.05 14.64 14.90 14.47 7.58 5.88 4.81%
EY 15.85 9.05 6.83 6.71 6.91 13.18 17.01 -4.59%
DY 0.00 0.00 0.00 0.00 1.96 2.00 1.64 -
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 5.64 11.17 13.28 16.94 14.33 8.04 6.17 -5.80%
EY 17.74 8.96 7.53 5.90 6.98 12.44 16.21 6.19%
DY 0.00 0.00 0.00 0.00 1.98 1.89 1.56 -
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