[TOMEI] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -42.43%
YoY- 198.48%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 669,704 460,756 522,814 567,484 816,170 611,102 465,982 6.22%
PBT 27,302 9,910 3,004 14,856 -11,264 31,902 40,494 -6.35%
Tax -7,282 -2,476 -2,434 -4,570 1,804 -8,634 -10,334 -5.66%
NP 20,020 7,434 570 10,286 -9,460 23,268 30,160 -6.59%
-
NP to SH 19,916 7,766 252 9,434 -9,580 22,780 29,104 -6.12%
-
Tax Rate 26.67% 24.98% 81.03% 30.76% - 27.06% 25.52% -
Total Cost 649,684 453,322 522,244 557,198 825,630 587,834 435,822 6.87%
-
Net Worth 199,584 188,496 184,338 189,882 185,724 189,882 159,379 3.81%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 199,584 188,496 184,338 189,882 185,724 189,882 159,379 3.81%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,590 0.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 2.99% 1.61% 0.11% 1.81% -1.16% 3.81% 6.47% -
ROE 9.98% 4.12% 0.14% 4.97% -5.16% 12.00% 18.26% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 483.19 332.44 377.21 409.44 588.87 440.91 336.23 6.22%
EPS 14.36 5.60 0.18 6.80 -6.92 16.44 21.00 -6.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.36 1.33 1.37 1.34 1.37 1.15 3.81%
Adjusted Per Share Value based on latest NOSH - 138,600
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 483.19 332.44 377.21 409.44 588.87 440.91 336.21 6.22%
EPS 14.36 5.60 0.18 6.80 -6.92 16.44 21.00 -6.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.36 1.33 1.37 1.34 1.37 1.1499 3.81%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.59 0.46 0.56 0.60 0.71 0.77 0.69 -
P/RPS 0.12 0.14 0.15 0.15 0.12 0.17 0.21 -8.89%
P/EPS 4.11 8.21 308.00 8.81 -10.27 4.68 3.29 3.77%
EY 24.35 12.18 0.32 11.34 -9.74 21.35 30.43 -3.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.34 0.42 0.44 0.53 0.56 0.60 -6.14%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 17/08/17 15/08/16 20/08/15 21/08/14 21/08/13 14/08/12 25/08/11 -
Price 0.585 0.455 0.455 0.675 0.71 0.78 0.67 -
P/RPS 0.12 0.14 0.12 0.16 0.12 0.18 0.20 -8.15%
P/EPS 4.07 8.12 250.25 9.92 -10.27 4.75 3.19 4.14%
EY 24.56 12.31 0.40 10.08 -9.74 21.07 31.34 -3.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.33 0.34 0.49 0.53 0.57 0.58 -5.61%

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