[TOMEI] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -21.2%
YoY- 372.18%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 622,552 669,704 662,712 472,209 459,214 460,756 492,940 16.82%
PBT 22,045 27,302 25,276 8,053 8,721 9,910 19,008 10.37%
Tax -5,858 -7,282 -7,880 -3,787 -3,169 -2,476 -5,768 1.03%
NP 16,186 20,020 17,396 4,266 5,552 7,434 13,240 14.31%
-
NP to SH 15,736 19,916 17,276 4,687 5,948 7,766 13,592 10.24%
-
Tax Rate 26.57% 26.67% 31.18% 47.03% 36.34% 24.98% 30.35% -
Total Cost 606,365 649,684 645,316 467,943 453,662 453,322 479,700 16.89%
-
Net Worth 200,970 199,584 195,425 189,882 189,882 188,496 188,496 4.36%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 200,970 199,584 195,425 189,882 189,882 188,496 188,496 4.36%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.60% 2.99% 2.62% 0.90% 1.21% 1.61% 2.69% -
ROE 7.83% 9.98% 8.84% 2.47% 3.13% 4.12% 7.21% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 449.17 483.19 478.15 340.70 331.32 332.44 355.66 16.82%
EPS 11.36 14.36 12.48 3.38 4.29 5.60 9.80 10.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.44 1.41 1.37 1.37 1.36 1.36 4.36%
Adjusted Per Share Value based on latest NOSH - 138,600
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 449.17 483.19 478.15 340.70 331.32 332.44 355.66 16.82%
EPS 11.36 14.36 12.48 3.38 4.29 5.60 9.80 10.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.44 1.41 1.37 1.37 1.36 1.36 4.36%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.91 0.59 0.52 0.40 0.50 0.46 0.50 -
P/RPS 0.20 0.12 0.11 0.12 0.15 0.14 0.14 26.81%
P/EPS 8.02 4.11 4.17 11.83 11.65 8.21 5.10 35.19%
EY 12.48 24.35 23.97 8.45 8.58 12.18 19.61 -25.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.41 0.37 0.29 0.36 0.34 0.37 42.54%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 16/11/17 17/08/17 23/05/17 21/02/17 22/11/16 15/08/16 19/05/16 -
Price 0.84 0.585 0.57 0.435 0.40 0.455 0.475 -
P/RPS 0.19 0.12 0.12 0.13 0.12 0.14 0.13 28.75%
P/EPS 7.40 4.07 4.57 12.86 9.32 8.12 4.84 32.68%
EY 13.52 24.56 21.87 7.77 10.73 12.31 20.65 -24.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.41 0.40 0.32 0.29 0.33 0.35 39.99%

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