[TOMEI] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 253.12%
YoY- 182.7%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 576,683 514,652 472,209 464,285 468,312 452,952 499,341 10.08%
PBT 16,749 9,620 8,053 12,274 5,520 -2,190 2,067 303.94%
Tax -6,190 -4,315 -3,787 -5,374 -3,628 -1,678 -3,607 43.38%
NP 10,559 5,305 4,266 6,900 1,892 -3,868 -1,540 -
-
NP to SH 10,762 5,608 4,687 7,186 2,035 -3,785 -1,722 -
-
Tax Rate 36.96% 44.85% 47.03% 43.78% 65.72% - 174.50% -
Total Cost 566,124 509,347 467,943 457,385 466,420 456,820 500,881 8.51%
-
Net Worth 199,584 195,425 189,882 189,882 188,496 188,496 185,355 5.05%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 199,584 195,425 189,882 189,882 188,496 188,496 185,355 5.05%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 1.83% 1.03% 0.90% 1.49% 0.40% -0.85% -0.31% -
ROE 5.39% 2.87% 2.47% 3.78% 1.08% -2.01% -0.93% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 416.08 371.32 340.70 334.98 337.89 326.81 360.99 9.94%
EPS 7.76 4.05 3.38 5.18 1.47 -2.73 -1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.41 1.37 1.37 1.36 1.36 1.34 4.91%
Adjusted Per Share Value based on latest NOSH - 138,600
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 416.08 371.32 340.70 334.98 337.89 326.81 360.27 10.08%
EPS 7.76 4.05 3.38 5.18 1.47 -2.73 -1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.41 1.37 1.37 1.36 1.36 1.3373 5.06%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.59 0.52 0.40 0.50 0.46 0.50 0.53 -
P/RPS 0.14 0.14 0.12 0.15 0.14 0.15 0.15 -4.49%
P/EPS 7.60 12.85 11.83 9.64 31.33 -18.31 -42.57 -
EY 13.16 7.78 8.45 10.37 3.19 -5.46 -2.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.29 0.36 0.34 0.37 0.40 1.66%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 17/08/17 23/05/17 21/02/17 22/11/16 15/08/16 19/05/16 24/02/16 -
Price 0.585 0.57 0.435 0.40 0.455 0.475 0.455 -
P/RPS 0.14 0.15 0.13 0.12 0.13 0.15 0.13 5.06%
P/EPS 7.53 14.09 12.86 7.72 30.99 -17.39 -36.55 -
EY 13.27 7.10 7.77 12.96 3.23 -5.75 -2.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.32 0.29 0.33 0.35 0.34 13.30%

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