[TOMEI] QoQ 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- 1811.06%
YoY- 27.1%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 150,106 132,062 169,174 165,678 127,798 114,033 107,143 25.12%
PBT 4,906 2,883 7,332 6,319 1,512 1,586 203 731.06%
Tax -757 -753 -1,671 -1,970 -1,410 -1,139 204 -
NP 4,149 2,130 5,661 4,349 102 447 407 368.16%
-
NP to SH 4,401 1,844 5,639 4,319 226 578 485 333.30%
-
Tax Rate 15.43% 26.12% 22.79% 31.18% 93.25% 71.82% -100.49% -
Total Cost 145,957 129,932 163,513 161,329 127,696 113,586 106,736 23.12%
-
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 % 31.49% - - - - - - -
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 2.76% 1.61% 3.35% 2.62% 0.08% 0.39% 0.38% -
ROE 2.16% 0.92% 2.83% 2.21% 0.12% 0.30% 0.26% -
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 108.30 95.28 122.06 119.54 92.21 82.27 77.30 25.13%
EPS 3.18 1.33 4.07 3.12 0.16 0.42 0.35 333.67%
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 108.30 95.28 122.06 119.54 92.21 82.27 77.30 25.13%
EPS 3.18 1.33 4.07 3.12 0.16 0.42 0.35 333.67%
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 0.66 0.96 0.48 0.44 0.43 0.61 0.60 6.54%
P/EPS 22.52 68.40 14.50 16.69 245.31 119.90 131.46 -69.05%
EY 4.44 1.46 6.90 5.99 0.41 0.83 0.76 223.33%
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 0.62 0.88 0.48 0.48 0.47 0.49 0.59 3.35%
P/EPS 21.26 63.14 14.38 18.29 266.77 95.92 130.03 -70.00%
EY 4.70 1.58 6.95 5.47 0.37 1.04 0.77 232.89%
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