[TOMEI] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -7.85%
YoY- 27.1%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 617,020 466,914 334,852 165,678 472,209 344,411 230,378 92.51%
PBT 21,440 16,534 13,651 6,319 8,053 6,541 4,955 164.82%
Tax -5,151 -4,394 -3,641 -1,970 -3,787 -2,377 -1,238 158.01%
NP 16,289 12,140 10,010 4,349 4,266 4,164 3,717 167.07%
-
NP to SH 16,203 11,802 9,958 4,319 4,687 4,461 3,883 158.51%
-
Tax Rate 24.03% 26.58% 26.67% 31.18% 47.03% 36.34% 24.98% -
Total Cost 600,731 454,774 324,842 161,329 467,943 340,247 226,661 91.17%
-
Net Worth 203,742 200,970 199,584 195,425 189,882 189,882 188,496 5.30%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 1,386 - - - - - - -
Div Payout % 8.55% - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 203,742 200,970 199,584 195,425 189,882 189,882 188,496 5.30%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.64% 2.60% 2.99% 2.62% 0.90% 1.21% 1.61% -
ROE 7.95% 5.87% 4.99% 2.21% 2.47% 2.35% 2.06% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 445.18 336.88 241.60 119.54 340.70 248.49 166.22 92.51%
EPS 11.69 8.52 7.18 3.12 3.38 3.22 2.80 158.60%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.45 1.44 1.41 1.37 1.37 1.36 5.30%
Adjusted Per Share Value based on latest NOSH - 138,600
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 445.18 336.88 241.60 119.54 340.70 248.49 166.22 92.51%
EPS 11.69 8.52 7.18 3.12 3.38 3.22 2.80 158.60%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.45 1.44 1.41 1.37 1.37 1.36 5.30%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.715 0.91 0.59 0.52 0.40 0.50 0.46 -
P/RPS 0.16 0.27 0.24 0.44 0.12 0.20 0.28 -31.06%
P/EPS 6.12 10.69 8.21 16.69 11.83 15.53 16.42 -48.11%
EY 16.35 9.36 12.18 5.99 8.45 6.44 6.09 92.82%
DY 1.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.63 0.41 0.37 0.29 0.36 0.34 27.50%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 12/02/18 16/11/17 17/08/17 23/05/17 21/02/17 22/11/16 15/08/16 -
Price 0.675 0.84 0.585 0.57 0.435 0.40 0.455 -
P/RPS 0.15 0.25 0.24 0.48 0.13 0.16 0.27 -32.34%
P/EPS 5.77 9.86 8.14 18.29 12.86 12.43 16.24 -49.74%
EY 17.32 10.14 12.28 5.47 7.77 8.05 6.16 98.83%
DY 1.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.58 0.41 0.40 0.32 0.29 0.33 24.70%

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