[TOMEI] QoQ TTM 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- 11.76%
YoY- 67.38%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 561,701 601,295 617,020 594,712 576,683 514,652 472,209 12.30%
PBT 11,894 18,560 21,440 18,046 16,749 9,620 8,053 29.78%
Tax -2,704 -4,116 -5,151 -5,804 -6,190 -4,315 -3,787 -20.16%
NP 9,190 14,444 16,289 12,242 10,559 5,305 4,266 67.03%
-
NP to SH 9,137 14,382 16,203 12,028 10,762 5,608 4,687 56.24%
-
Tax Rate 22.73% 22.18% 24.03% 32.16% 36.96% 44.85% 47.03% -
Total Cost 552,511 586,851 600,731 582,470 566,124 509,347 467,943 11.74%
-
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 1,386 1,386 - - - - -
Div Payout % 15.17% 9.64% 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 1.64% 2.40% 2.64% 2.06% 1.83% 1.03% 0.90% -
ROE 4.45% 7.01% 7.95% 5.98% 5.39% 2.87% 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 405.27 433.83 445.18 429.09 416.08 371.32 340.70 12.30%
EPS 6.59 10.38 11.69 8.68 7.76 4.05 3.38 56.25%
DPS 1.00 1.00 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 405.27 433.83 445.18 429.09 416.08 371.32 340.70 12.30%
EPS 6.59 10.38 11.69 8.68 7.76 4.05 3.38 56.25%
DPS 1.00 1.00 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 0.12 0.14 0.16 0.21 0.14 0.14 0.12 0.00%
P/EPS 7.58 5.88 6.12 10.49 7.60 12.85 11.83 -25.73%
EY 13.18 17.01 16.35 9.54 13.16 7.78 8.45 34.60%
DY 2.00 1.64 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 0.13 0.15 0.15 0.20 0.14 0.15 0.13 0.00%
P/EPS 8.04 6.17 5.77 9.68 7.53 14.09 12.86 -26.94%
EY 12.44 16.21 17.32 10.33 13.27 7.10 7.77 36.97%
DY 1.89 1.56 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