[TOMEI] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
15-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -42.86%
YoY- 2981.75%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 662,712 472,209 459,214 460,756 492,940 498,997 505,956 19.69%
PBT 25,276 8,053 8,721 9,910 19,008 2,067 -4,888 -
Tax -7,880 -3,787 -3,169 -2,476 -5,768 -3,607 -813 353.96%
NP 17,396 4,266 5,552 7,434 13,240 -1,540 -5,701 -
-
NP to SH 17,276 4,687 5,948 7,766 13,592 -1,722 -5,929 -
-
Tax Rate 31.18% 47.03% 36.34% 24.98% 30.35% 174.50% - -
Total Cost 645,316 467,943 453,662 453,322 479,700 500,537 511,657 16.71%
-
Net Worth 195,425 189,882 189,882 188,496 188,496 185,724 181,565 5.02%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 195,425 189,882 189,882 188,496 188,496 185,724 181,565 5.02%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 2.62% 0.90% 1.21% 1.61% 2.69% -0.31% -1.13% -
ROE 8.84% 2.47% 3.13% 4.12% 7.21% -0.93% -3.27% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 478.15 340.70 331.32 332.44 355.66 360.03 365.05 19.69%
EPS 12.48 3.38 4.29 5.60 9.80 -1.24 -4.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.37 1.37 1.36 1.36 1.34 1.31 5.02%
Adjusted Per Share Value based on latest NOSH - 138,600
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 478.15 340.70 331.32 332.44 355.66 360.03 365.05 19.69%
EPS 12.48 3.38 4.29 5.60 9.80 -1.24 -4.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.37 1.37 1.36 1.36 1.34 1.31 5.02%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.52 0.40 0.50 0.46 0.50 0.53 0.54 -
P/RPS 0.11 0.12 0.15 0.14 0.14 0.15 0.15 -18.66%
P/EPS 4.17 11.83 11.65 8.21 5.10 -42.66 -12.62 -
EY 23.97 8.45 8.58 12.18 19.61 -2.34 -7.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.29 0.36 0.34 0.37 0.40 0.41 -6.60%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 23/05/17 21/02/17 22/11/16 15/08/16 19/05/16 24/02/16 19/11/15 -
Price 0.57 0.435 0.40 0.455 0.475 0.455 0.48 -
P/RPS 0.12 0.13 0.12 0.14 0.13 0.13 0.13 -5.19%
P/EPS 4.57 12.86 9.32 8.12 4.84 -36.62 -11.22 -
EY 21.87 7.77 10.73 12.31 20.65 -2.73 -8.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.32 0.29 0.33 0.35 0.34 0.37 5.32%

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