[TOMEI] YoY Annualized Quarter 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- -38.33%
YoY- -42.16%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized 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 976,620 511,200 573,328 599,812 662,712 492,940 678,496 6.25%
PBT 72,940 21,660 16,464 13,756 25,276 19,008 36,036 12.45%
Tax -17,156 -5,676 -4,560 -3,740 -7,880 -5,768 -13,484 4.09%
NP 55,784 15,984 11,904 10,016 17,396 13,240 22,552 16.27%
-
NP to SH 55,036 16,024 11,464 9,992 17,276 13,592 21,844 16.63%
-
Tax Rate 23.52% 26.20% 27.70% 27.19% 31.18% 30.35% 37.42% -
Total Cost 920,836 495,216 561,424 589,796 645,316 479,700 655,944 5.81%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 5.71% 3.13% 2.08% 1.67% 2.62% 2.69% 3.32% -
ROE 21.23% 7.36% 5.48% 4.87% 8.84% 7.21% 11.42% -
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 704.63 368.83 413.66 432.76 478.15 355.66 489.54 6.25%
EPS 39.72 11.56 8.28 7.20 12.48 9.80 15.76 16.64%
DPS 0.00 0.00 0.00 0.00 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 704.63 368.83 413.66 432.76 478.15 355.66 489.54 6.25%
EPS 39.72 11.56 8.28 7.20 12.48 9.80 15.76 16.64%
DPS 0.00 0.00 0.00 0.00 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 0.12 0.08 0.13 0.14 0.11 0.14 0.11 1.45%
P/EPS 2.08 2.59 6.53 8.46 4.17 5.10 3.36 -7.67%
EY 48.13 38.54 15.32 11.82 23.97 19.61 29.74 8.34%
DY 0.00 0.00 0.00 0.00 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 0.13 0.12 0.12 0.15 0.12 0.13 0.11 2.82%
P/EPS 2.27 3.76 5.92 8.88 4.57 4.84 3.46 -6.77%
EY 44.12 26.58 16.88 11.26 21.87 20.65 28.92 7.28%
DY 0.00 0.00 0.00 0.00 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