[TOMEI] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
12-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 2.97%
YoY- 245.7%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 567,478 559,066 599,812 617,020 622,552 669,704 662,712 -9.81%
PBT 1,233 8,210 13,756 21,440 22,045 27,302 25,276 -86.62%
Tax -453 -2,388 -3,740 -5,151 -5,858 -7,282 -7,880 -85.07%
NP 780 5,822 10,016 16,289 16,186 20,020 17,396 -87.35%
-
NP to SH 648 5,784 9,992 16,203 15,736 19,916 17,276 -88.77%
-
Tax Rate 36.74% 29.09% 27.19% 24.03% 26.57% 26.67% 31.18% -
Total Cost 566,698 553,244 589,796 600,731 606,365 649,684 645,316 -8.28%
-
Net Worth 202,356 205,128 205,128 203,742 200,970 199,584 195,425 2.34%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 1,386 - - - -
Div Payout % - - - 8.55% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 202,356 205,128 205,128 203,742 200,970 199,584 195,425 2.34%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 0.14% 1.04% 1.67% 2.64% 2.60% 2.99% 2.62% -
ROE 0.32% 2.82% 4.87% 7.95% 7.83% 9.98% 8.84% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 409.44 403.37 432.76 445.18 449.17 483.19 478.15 -9.81%
EPS 0.47 4.18 7.20 11.69 11.36 14.36 12.48 -88.74%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.46 1.48 1.48 1.47 1.45 1.44 1.41 2.34%
Adjusted Per Share Value based on latest NOSH - 138,600
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 409.44 403.37 432.76 445.18 449.17 483.19 478.15 -9.81%
EPS 0.47 4.18 7.20 11.69 11.36 14.36 12.48 -88.74%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.46 1.48 1.48 1.47 1.45 1.44 1.41 2.34%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.51 0.50 0.61 0.715 0.91 0.59 0.52 -
P/RPS 0.12 0.12 0.14 0.16 0.20 0.12 0.11 5.96%
P/EPS 109.08 11.98 8.46 6.12 8.02 4.11 4.17 779.44%
EY 0.92 8.35 11.82 16.35 12.48 24.35 23.97 -88.59%
DY 0.00 0.00 0.00 1.40 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.41 0.49 0.63 0.41 0.37 -3.63%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 15/11/18 20/08/18 17/05/18 12/02/18 16/11/17 17/08/17 23/05/17 -
Price 0.505 0.53 0.64 0.675 0.84 0.585 0.57 -
P/RPS 0.12 0.13 0.15 0.15 0.19 0.12 0.12 0.00%
P/EPS 108.01 12.70 8.88 5.77 7.40 4.07 4.57 721.98%
EY 0.93 7.87 11.26 17.32 13.52 24.56 21.87 -87.79%
DY 0.00 0.00 0.00 1.48 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.43 0.46 0.58 0.41 0.40 -8.50%

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