[TOMEI] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
16-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -20.99%
YoY- 164.56%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 559,066 599,812 617,020 622,552 669,704 662,712 472,209 11.94%
PBT 8,210 13,756 21,440 22,045 27,302 25,276 8,053 1.29%
Tax -2,388 -3,740 -5,151 -5,858 -7,282 -7,880 -3,787 -26.52%
NP 5,822 10,016 16,289 16,186 20,020 17,396 4,266 23.10%
-
NP to SH 5,784 9,992 16,203 15,736 19,916 17,276 4,687 15.09%
-
Tax Rate 29.09% 27.19% 24.03% 26.57% 26.67% 31.18% 47.03% -
Total Cost 553,244 589,796 600,731 606,365 649,684 645,316 467,943 11.84%
-
Net Worth 205,128 205,128 203,742 200,970 199,584 195,425 189,882 5.29%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 1,386 - - - - -
Div Payout % - - 8.55% - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 205,128 205,128 203,742 200,970 199,584 195,425 189,882 5.29%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 1.04% 1.67% 2.64% 2.60% 2.99% 2.62% 0.90% -
ROE 2.82% 4.87% 7.95% 7.83% 9.98% 8.84% 2.47% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 403.37 432.76 445.18 449.17 483.19 478.15 340.70 11.94%
EPS 4.18 7.20 11.69 11.36 14.36 12.48 3.38 15.25%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.48 1.47 1.45 1.44 1.41 1.37 5.29%
Adjusted Per Share Value based on latest NOSH - 138,600
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 403.37 432.76 445.18 449.17 483.19 478.15 340.70 11.94%
EPS 4.18 7.20 11.69 11.36 14.36 12.48 3.38 15.25%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.48 1.47 1.45 1.44 1.41 1.37 5.29%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.50 0.61 0.715 0.91 0.59 0.52 0.40 -
P/RPS 0.12 0.14 0.16 0.20 0.12 0.11 0.12 0.00%
P/EPS 11.98 8.46 6.12 8.02 4.11 4.17 11.83 0.84%
EY 8.35 11.82 16.35 12.48 24.35 23.97 8.45 -0.79%
DY 0.00 0.00 1.40 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.41 0.49 0.63 0.41 0.37 0.29 11.21%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 20/08/18 17/05/18 12/02/18 16/11/17 17/08/17 23/05/17 21/02/17 -
Price 0.53 0.64 0.675 0.84 0.585 0.57 0.435 -
P/RPS 0.13 0.15 0.15 0.19 0.12 0.12 0.13 0.00%
P/EPS 12.70 8.88 5.77 7.40 4.07 4.57 12.86 -0.83%
EY 7.87 11.26 17.32 13.52 24.56 21.87 7.77 0.85%
DY 0.00 0.00 1.48 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.43 0.46 0.58 0.41 0.40 0.32 8.19%

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