Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 20 Nov 25 | Q3 Sep 2025 | 3 | 31 Dec 2025 | 267.41 | 31.68 | 22.51 | 8.4% | 0.00 | 16.24 | 14.0% | 24.0% | 10.5% | 222.3% | ||||||||
| 21 Aug 25 | Q2 Jun 2025 | 2 | 31 Dec 2025 | 310.81 | 36.82 | 25.15 | 8.1% | 2.50 | 18.15 | 10.7% | 16.4% | 9.7% | 26.5% | ||||||||
| 22 May 25 | Q1 Mar 2025 | 1 | 31 Dec 2025 | 348.01 | 38.07 | 27.84 | 8.0% | 0.00 | 20.09 | 43.3% | 7.8% | 138.1% | 33.0% | ||||||||
| 26 Feb 25 | Q4 Dec 2024 | 4 | 31 Dec 2024 | 242.78 | 19.56 | 11.70 | 4.8% | 0.00 | 8.44 | 12.6% | 1.0% | 67.5% | 58.6% | ||||||||
| 21 Nov 24 | Q3 Sep 2024 | 3 | 31 Dec 2024 | 215.64 | 7.16 | 6.98 | 3.2% | 0.00 | 5.04 | 19.2% | 6.0% | 64.9% | 31.4% | ||||||||
| 22 Aug 24 | Q2 Jun 2024 | 2 | 31 Dec 2024 | 266.90 | 28.56 | 19.88 | 7.5% | 0.00 | 14.34 | 17.3% | 19.5% | 5.0% | 16.8% | ||||||||
| 16 May 24 | Q1 Mar 2024 | 1 | 31 Dec 2024 | 322.76 | 29.45 | 20.94 | 6.5% | 0.00 | 15.11 | 31.7% | 35.8% | 184.0% | 76.4% | ||||||||
| 27 Feb 24 | Q4 Dec 2023 | 4 | 31 Dec 2023 | 245.15 | 11.68 | 7.37 | 3.0% | 0.00 | 5.32 | 20.5% | 9.0% | 27.6% | 26.6% | ||||||||
| 16 Nov 23 | Q3 Sep 2023 | 3 | 31 Dec 2023 | 203.47 | 15.30 | 10.19 | 5.0% | 0.00 | 7.35 | 8.9% | 6.4% | 40.1% | 28.8% | ||||||||
| 24 Aug 23 | Q2 Jun 2023 | 2 | 31 Dec 2023 | 223.39 | 23.47 | 17.02 | 7.6% | 0.00 | 12.28 | 6.0% | 25.0% | 43.4% | 34.0% | ||||||||
| 12 May 23 | Q1 Mar 2023 | 1 | 31 Dec 2023 | 237.73 | 16.64 | 11.87 | 5.0% | 0.00 | 8.56 | 5.7% | 1.5% | 18.2% | 24.7% | ||||||||
| 27 Feb 23 | Q4 Dec 2022 | 4 | 31 Dec 2022 | 224.85 | 16.99 | 10.04 | 4.5% | 0.00 | 7.25 | 3.4% | 3.6% | 29.8% | 39.7% | ||||||||
| 23 Nov 22 | Q3 Sep 2022 | 3 | 31 Dec 2022 | 217.40 | 18.14 | 14.31 | 6.6% | 0.00 | 10.33 | 27.0% | 93.9% | 44.4% | 1324.4% | ||||||||
| 25 Aug 22 | Q2 Jun 2022 | 2 | 31 Dec 2022 | 297.91 | 34.52 | 25.76 | 8.7% | 0.00 | 18.59 | 27.2% | 103.2% | 63.3% | 1798.5% | ||||||||
| 19 May 22 | Q1 Mar 2022 | 1 | 31 Dec 2022 | 234.15 | 21.70 | 15.77 | 6.7% | 0.00 | 11.38 | 0.4% | 4.1% | 5.3% | 14.6% | ||||||||
| 22 Feb 22 | Q4 Dec 2021 | 4 | 31 Dec 2021 | 233.18 | 22.11 | 16.65 | 7.1% | 0.00 | 12.01 | 108.0% | 38.9% | 1556.8% | 42.7% | ||||||||
| 17 Nov 21 | Q3 Sep 2021 | 3 | 31 Dec 2021 | 112.09 | 1.49 | 1.00 | 0.9% | 0.00 | 0.73 | 23.6% | 37.9% | 25.9% | 92.6% | ||||||||
| 18 Aug 21 | Q2 Jun 2021 | 2 | 31 Dec 2021 | 146.64 | 2.13 | 1.36 | 0.9% | 0.00 | 0.98 | 39.9% | 92.6% | 90.1% | 28.2% | ||||||||
| 04 May 21 | Q1 Mar 2021 | 1 | 31 Dec 2021 | 244.16 | 18.23 | 13.76 | 5.6% | 0.00 | 9.93 | 45.5% | 91.0% | 17.9% | 243.5% | ||||||||
| 08 Feb 21 | Q4 Dec 2020 | 4 | 31 Dec 2020 | 167.84 | 13.55 | 11.67 | 7.0% | 0.00 | 8.42 | 7.1% | 22.9% | 14.2% | 336.3% | ||||||||
| 02 Nov 20 | Q3 Sep 2020 | 3 | 31 Dec 2020 | 180.63 | 19.83 | 13.60 | 7.5% | 0.00 | 9.82 | 137.3% | 52.1% | 619.4% | 553.1% | ||||||||
| 24 Aug 20 | Q2 Jun 2020 | 2 | 31 Dec 2020 | 76.13 | 2.54 | 1.89 | 2.5% | 0.00 | 1.36 | 40.4% | 43.8% | 52.8% | 69.6% | ||||||||
| 29 May 20 | Q1 Mar 2020 | 1 | 31 Dec 2020 | 127.80 | 5.42 | 4.01 | 3.1% | 0.00 | 2.89 | 6.4% | 10.8% | 49.8% | 39.8% | ||||||||
| 26 Feb 20 | Q4 Dec 2019 | 4 | 31 Dec 2019 | 136.51 | 4.69 | 2.67 | 2.0% | 0.00 | 1.93 | 15.0% | 1.4% | 28.4% | 37.2% | ||||||||
| 18 Nov 19 | Q3 Sep 2019 | 3 | 31 Dec 2019 | 118.72 | 3.49 | 2.08 | 1.8% | 0.00 | 1.50 | 12.4% | 8.4% | 86.8% | 428.7% | ||||||||
| 21 Aug 19 | Q2 Jun 2019 | 2 | 31 Dec 2019 | 135.51 | 1.72 | 1.11 | 0.8% | 0.00 | 0.80 | 5.5% | 9.6% | 61.1% | 55.4% | ||||||||
| 13 May 19 | Q1 Mar 2019 | 1 | 31 Dec 2019 | 143.33 | 4.12 | 2.87 | 2.0% | 0.00 | 2.07 | 3.5% | 4.5% | 32.7% | 34.9% | ||||||||
| 20 Feb 19 | Q4 Dec 2018 | 4 | 31 Dec 2018 | 138.41 | 5.76 | 4.26 | 3.1% | 0.00 | 3.07 | 6.8% | 4.8% | 981.2% | 131.0% | ||||||||
| 20 Aug 18 | Q2 Jun 2018 | 2 | 31 Dec 2018 | 129.58 | 0.67 | 0.39 | 0.3% | 0.00 | 0.28 | 13.6% | 23.4% | 84.2% | 93.0% | ||||||||
| 17 May 18 | Q1 Mar 2018 | 1 | 31 Dec 2018 | 149.95 | 3.44 | 2.50 | 1.7% | 0.00 | 1.80 | 0.1% | 9.5% | 43.2% | 42.2% | ||||||||
| 12 Feb 18 | Q4 Dec 2017 | 4 | 31 Dec 2017 | 150.11 | 4.91 | 4.40 | 2.9% | 1.00 | 3.18 | 13.7% | 17.5% | 138.7% | 1847.3% | ||||||||
| 16 Nov 17 | Q3 Sep 2017 | 3 | 31 Dec 2017 | 132.06 | 2.88 | 1.84 | 1.4% | 0.00 | 1.33 | 21.9% | 15.8% | 67.3% | 219.0% | ||||||||
| 17 Aug 17 | Q2 Jun 2017 | 2 | 31 Dec 2017 | 169.17 | 7.33 | 5.64 | 3.3% | 0.00 | 4.07 | 2.1% | 57.9% | 30.6% | 1062.7% | ||||||||
| 23 May 17 | Q1 Mar 2017 | 1 | 31 Dec 2017 | 165.68 | 6.32 | 4.32 | 2.6% | 0.00 | 3.12 | 29.6% | 34.4% | 1811.1% | 27.1% | ||||||||
| 21 Feb 17 | Q4 Dec 2016 | 4 | 31 Dec 2016 | 127.80 | 1.51 | 0.23 | 0.2% | 0.00 | 0.16 | 12.1% | 6.9% | 60.9% | 91.7% | ||||||||
| 22 Nov 16 | Q3 Sep 2016 | 3 | 31 Dec 2016 | 114.03 | 1.59 | 0.58 | 0.5% | 0.00 | 0.42 | 6.4% | 3.4% | 19.2% | 112.6% | ||||||||
| 15 Aug 16 | Q2 Jun 2016 | 2 | 31 Dec 2016 | 107.14 | 0.20 | 0.48 | 0.5% | 0.00 | 0.35 | 13.1% | 16.7% | 85.7% | 109.1% | ||||||||
| 19 May 16 | Q1 Mar 2016 | 1 | 31 Dec 2016 | 123.23 | 4.75 | 3.40 | 2.8% | 0.00 | 2.45 | 3.1% | 27.4% | 24.7% | 37.8% | ||||||||
| 24 Feb 16 | Q4 Dec 2015 | 4 | 31 Dec 2015 | 119.53 | 5.73 | 2.73 | 2.3% | 0.00 | 1.97 | 1.2% | 20.5% | 159.6% | 164.2% | ||||||||
| 19 Nov 15 | Q3 Sep 2015 | 3 | 31 Dec 2015 | 118.06 | -5.17 | -4.57 | -3.9% | 0.00 | -3.30 | 28.6% | 9.6% | 14.3% | 804.6% | ||||||||
| 20 Aug 15 | Q2 Jun 2015 | 2 | 31 Dec 2015 | 91.78 | -7.51 | -5.33 | -5.8% | 0.00 | -3.85 | 45.9% | 27.4% | 197.7% | 960.5% | ||||||||
| 19 May 15 | Q1 Mar 2015 | 1 | 31 Dec 2015 | 169.62 | 9.01 | 5.46 | 3.2% | 0.00 | 3.94 | 12.8% | 7.8% | 228.7% | 33.3% | ||||||||
| 16 Feb 15 | 31/12/14 | 4 | 31/12/14 | 150.41 | -3.37 | -4.24 | -2.8% | 0.00 | -3.06 | 15.1% | 5.5% | 753.6% | 1583.3% |
| EPS | 62.92 sen |
| Trailing PE (Sector Median: 14.7) | 3.2 |
| PEG | 0.03 |
| Altman Z | 2.9 |
| Beaver | 0.086 |
| Current Ratio | 3.09 |
| Debt-Equity (DE) Ratio | 0.8 |
| FCF Yield | 8.1 % |
| Revenue QoQ | -13.96 % |
| Revenue YoY | 24.01% |
| Profit QoQ | -10.51 % |
| Profit YoY | 222.29 % |
| Profit Margin (Sector Median: 4.5) | 7.46 % |
| ROE (ROIC: 14.45) | 17.42 % |
| Dividend Per Share (DPS) | 2.5 sen |
| Dividend Yield (DY) | 1.23 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 14.7) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 4.5) | |
| ROE (ROIC: 14.12) | |
| Altman Z |
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 3.86 | Consistent QR FV |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 22.01 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 7.38 |
| Expected Revenue (M) | 120.64 |
| Expected Growth (%) | -9.0 |
NG YIH PYNG added 225000.0 units announced on 09 Oct 2023 at ~RM1.1
PUAN SRI NONADIAH BINTI ABDULLAH reduced 500000.0 units announced on 27 Dec 2022 at ~RM0.985
DATUK NG YIH PYNG added 200000.0 units announced on 25 Nov 2022 at ~RM0.93
DATUK NG YIH PYNG added 200000.0 units announced on 21 Jul 2022 at ~RM0.78
PUAN SRI NONADIAH BINTI ABDULLAH reduced 500000.0 units announced on 14 Mar 2022 at ~RM1.06
DATUK NG YIH PYNG added 20000.0 units announced on 18 Jan 2021 at ~RM0.83
MADAM NG SHEAU CHYN added 20000.0 units announced on 18 Jan 2021 at ~RM0.83
MR NG YIH CHEN added 20000.0 units announced on 18 Jan 2021 at ~RM0.83
TAN SRI DATUK DR NG TECK FONG added 20000.0 units announced on 18 Jan 2021 at ~RM0.83
MADAM NG SHEAU YUEN added 20000.0 units announced on 18 Jan 2021 at ~RM0.83
DATIN CHOONG CHOW MOOI reduced 50000.0 units announced on 25 Nov 2020 at ~RM0.84
DATIN CHOONG CHOW MOOI reduced 150000.0 units announced on 24 Nov 2020 at ~RM0.875
DATIN CHOONG CHOW MOOI reduced 300000.0 units announced on 04 Nov 2020 at ~RM0.845
MADAM NG SHEAU YUEN reduced 50000.0 units announced on 24 Sep 2020 at ~RM0.84
MADAM NG SHEAU YUEN reduced 29000.0 units announced on 22 Sep 2020 at ~RM0.96
DATIN CHOONG CHOW MOOI reduced 20000.0 units announced on 21 Sep 2020 at ~RM0.995
MADAM NG SHEAU YUEN reduced 3000.0 units announced on 21 Sep 2020 at ~RM0.995
DATIN CHOONG CHOW MOOI reduced 40000.0 units announced on 18 Sep 2020 at ~RM0.99
DATIN CHOONG CHOW MOOI reduced 30000.0 units announced on 17 Sep 2020 at ~RM1.0
MADAM NG SHEAU YUEN reduced 18000.0 units announced on 17 Sep 2020 at ~RM1.0
DATIN CHOONG CHOW MOOI reduced 30000.0 units announced on 15 Sep 2020 at ~RM0.965
DATIN CHOONG CHOW MOOI reduced 300000.0 units announced on 07 Sep 2020 at ~RM1.08
TAN SRI DATUK DR NG TECK FONG reduced 30000.0 units announced on 28 Aug 2020 at ~RM1.13
MR NG YIH CHEN reduced 179900.0 units announced on 26 Aug 2020 at ~RM1.09
MADAM NG SHEAU YUEN reduced 179900.0 units announced on 26 Aug 2020 at ~RM1.09
MADAM NG SHEAU CHYN reduced 179900.0 units announced on 26 Aug 2020 at ~RM1.09
DATUK NG YIH PYNG reduced 179900.0 units announced on 26 Aug 2020 at ~RM1.09
TAN SRI DATUK DR NG TECK FONG reduced 179900.0 units announced on 26 Aug 2020 at ~RM1.09
Market Cap: 281 M.
Market Cap Class: Small caps
Number of Shares: 138 M.
Adjusted Float: 40.3%.
Stock highly correlated with
POHKONG (96%)
AWC (90%)
EXSIMHB (90%)
FIAMMA (90%)
Tomei Consolidated Berhad, an investment holding company, is engaged in the design, manufacture, and retail of jewelry. The company is also involved in the refining of gold and jewellery; and trading of diamonds and jewellery. It operates retail outlets and retail kiosks under the brand names of TOMEI, MY DIAMOND, T.H. JEWELRY, and LE LUMIERE. The company was founded in 1968 and is based in Kuala Lumpur, Malaysia. Tomei Consolidated Berhad is a subsidiary of Teck Fong Corporation Sdn. Bhd.
Sectors: Consumer Products, Gold, Retailers, Consumer Products & Services
Code: 7230
Website: http://www.tomei.com.my/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 10-Mar-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Teck Fong Corp Sdn Bhd | 45.55% | 128.16 |
| Tropical Bliss Sdn Bhd | 14.11% | 39.7 |
| DBS Bank | 2.16% | 6.08 |
| Kong Kok Choy | 2.12% | 5.96 |
| Boey Chee Kun | 1.59% | 4.47 |
| Ang Sheau Wee | 0.86% | 2.42 |
| Choong Chow Mooi | 0.85% | 2.39 |
| Liew Yoon Yee | 0.77% | 2.17 |
| Nonadiah Binti Abdullah | 0.72% | 2.03 |
| Ng Kong Wan | 0.72% | 2.03 |
| Gan Sao Wah @ Gan Sao Eng | 0.71% | 2.0 |
| Ng Yih Pyng | 0.71% | 2.0 |
| Goh Yong Wee | 0.58% | 1.63 |
| Wong Gin Chee Realty Sdn Bhd | 0.43% | 1.21 |
| Wong Mei Wan | 0.4% | 1.13 |
| Ng Wei King | 0.39% | 1.1 |
| Yap Heng O | 0.38% | 1.07 |
| Liaw Hen Kyun @ Alex Liaw | 0.38% | 1.07 |
| Ooi Cheng Hai | 0.37% | 1.04 |
| Tan Aik Choon | 0.37% | 1.04 |
| Song Chee Chiang | 0.34% | 0.96 |
| Ng Sheau Chyn | 0.32% | 0.9 |
| Lim Chin Horng | 0.32% | 0.9 |
| Tan Koi Ong | 0.3% | 0.84 |
| Cheng Gek Hong | 0.29% | 0.82 |
| Goalkey System Sdn Bhd | 0.28% | 0.79 |
| Chong Chin Choi | 0.25% | 0.7 |