[TOMEI] QoQ Cumulative 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- 18.52%
YoY- 164.56%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 279,533 149,953 617,020 466,914 334,852 165,678 472,209 -29.56%
PBT 4,105 3,439 21,440 16,534 13,651 6,319 8,053 -36.26%
Tax -1,194 -935 -5,151 -4,394 -3,641 -1,970 -3,787 -53.77%
NP 2,911 2,504 16,289 12,140 10,010 4,349 4,266 -22.54%
-
NP to SH 2,892 2,498 16,203 11,802 9,958 4,319 4,687 -27.58%
-
Tax Rate 29.09% 27.19% 24.03% 26.58% 26.67% 31.18% 47.03% -
Total Cost 276,622 147,449 600,731 454,774 324,842 161,329 467,943 -29.63%
-
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 1.41% 1.22% 7.95% 5.87% 4.99% 2.21% 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 201.68 108.19 445.18 336.88 241.60 119.54 340.70 -29.56%
EPS 2.09 1.80 11.69 8.52 7.18 3.12 3.38 -27.48%
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 201.68 108.19 445.18 336.88 241.60 119.54 340.70 -29.56%
EPS 2.09 1.80 11.69 8.52 7.18 3.12 3.38 -27.48%
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 0.25 0.56 0.16 0.27 0.24 0.44 0.12 63.33%
P/EPS 23.96 33.85 6.12 10.69 8.21 16.69 11.83 60.28%
EY 4.17 2.95 16.35 9.36 12.18 5.99 8.45 -37.63%
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 0.26 0.59 0.15 0.25 0.24 0.48 0.13 58.94%
P/EPS 25.40 35.51 5.77 9.86 8.14 18.29 12.86 57.61%
EY 3.94 2.82 17.32 10.14 12.28 5.47 7.77 -36.48%
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