[TOMEI] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 889.31%
YoY- -37.78%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 472,209 459,214 460,756 492,940 498,997 505,956 522,814 -6.53%
PBT 8,053 8,721 9,910 19,008 2,067 -4,888 3,004 92.40%
Tax -3,787 -3,169 -2,476 -5,768 -3,607 -813 -2,434 34.09%
NP 4,266 5,552 7,434 13,240 -1,540 -5,701 570 280.29%
-
NP to SH 4,687 5,948 7,766 13,592 -1,722 -5,929 252 595.79%
-
Tax Rate 47.03% 36.34% 24.98% 30.35% 174.50% - 81.03% -
Total Cost 467,943 453,662 453,322 479,700 500,537 511,657 522,244 -7.02%
-
Net Worth 189,882 189,882 188,496 188,496 185,724 181,565 184,338 1.98%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 189,882 189,882 188,496 188,496 185,724 181,565 184,338 1.98%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 0.90% 1.21% 1.61% 2.69% -0.31% -1.13% 0.11% -
ROE 2.47% 3.13% 4.12% 7.21% -0.93% -3.27% 0.14% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 340.70 331.32 332.44 355.66 360.03 365.05 377.21 -6.53%
EPS 3.38 4.29 5.60 9.80 -1.24 -4.28 0.18 600.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.37 1.36 1.36 1.34 1.31 1.33 1.98%
Adjusted Per Share Value based on latest NOSH - 138,600
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 340.70 331.32 332.44 355.66 360.03 365.05 377.21 -6.53%
EPS 3.38 4.29 5.60 9.80 -1.24 -4.28 0.18 600.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.37 1.36 1.36 1.34 1.31 1.33 1.98%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.40 0.50 0.46 0.50 0.53 0.54 0.56 -
P/RPS 0.12 0.15 0.14 0.14 0.15 0.15 0.15 -13.76%
P/EPS 11.83 11.65 8.21 5.10 -42.66 -12.62 308.00 -88.50%
EY 8.45 8.58 12.18 19.61 -2.34 -7.92 0.32 778.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.36 0.34 0.37 0.40 0.41 0.42 -21.79%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 22/11/16 15/08/16 19/05/16 24/02/16 19/11/15 20/08/15 -
Price 0.435 0.40 0.455 0.475 0.455 0.48 0.455 -
P/RPS 0.13 0.12 0.14 0.13 0.13 0.13 0.12 5.45%
P/EPS 12.86 9.32 8.12 4.84 -36.62 -11.22 250.25 -86.05%
EY 7.77 10.73 12.31 20.65 -2.73 -8.91 0.40 616.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.29 0.33 0.35 0.34 0.37 0.34 -3.94%

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