[TOMEI] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -23.41%
YoY- 200.31%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 669,704 662,712 472,209 459,214 460,756 492,940 498,997 21.69%
PBT 27,302 25,276 8,053 8,721 9,910 19,008 2,067 459.65%
Tax -7,282 -7,880 -3,787 -3,169 -2,476 -5,768 -3,607 59.80%
NP 20,020 17,396 4,266 5,552 7,434 13,240 -1,540 -
-
NP to SH 19,916 17,276 4,687 5,948 7,766 13,592 -1,722 -
-
Tax Rate 26.67% 31.18% 47.03% 36.34% 24.98% 30.35% 174.50% -
Total Cost 649,684 645,316 467,943 453,662 453,322 479,700 500,537 19.00%
-
Net Worth 199,584 195,425 189,882 189,882 188,496 188,496 185,724 4.91%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 199,584 195,425 189,882 189,882 188,496 188,496 185,724 4.91%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 2.99% 2.62% 0.90% 1.21% 1.61% 2.69% -0.31% -
ROE 9.98% 8.84% 2.47% 3.13% 4.12% 7.21% -0.93% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 483.19 478.15 340.70 331.32 332.44 355.66 360.03 21.69%
EPS 14.36 12.48 3.38 4.29 5.60 9.80 -1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.41 1.37 1.37 1.36 1.36 1.34 4.91%
Adjusted Per Share Value based on latest NOSH - 138,600
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 483.19 478.15 340.70 331.32 332.44 355.66 360.03 21.69%
EPS 14.36 12.48 3.38 4.29 5.60 9.80 -1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.41 1.37 1.37 1.36 1.36 1.34 4.91%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.59 0.52 0.40 0.50 0.46 0.50 0.53 -
P/RPS 0.12 0.11 0.12 0.15 0.14 0.14 0.15 -13.83%
P/EPS 4.11 4.17 11.83 11.65 8.21 5.10 -42.66 -
EY 24.35 23.97 8.45 8.58 12.18 19.61 -2.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.29 0.36 0.34 0.37 0.40 1.66%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 17/08/17 23/05/17 21/02/17 22/11/16 15/08/16 19/05/16 24/02/16 -
Price 0.585 0.57 0.435 0.40 0.455 0.475 0.455 -
P/RPS 0.12 0.12 0.13 0.12 0.14 0.13 0.13 -5.20%
P/EPS 4.07 4.57 12.86 9.32 8.12 4.84 -36.62 -
EY 24.56 21.87 7.77 10.73 12.31 20.65 -2.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.32 0.29 0.33 0.35 0.34 13.30%

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