[TOMEI] YoY Annualized Quarter 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- -20.99%
YoY- 164.56%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 512,746 530,089 567,478 622,552 459,214 505,956 552,512 -1.23%
PBT 37,050 12,434 1,233 22,045 8,721 -4,888 11,838 20.92%
Tax -11,597 -3,862 -453 -5,858 -3,169 -813 -4,029 19.24%
NP 25,453 8,572 780 16,186 5,552 -5,701 7,809 21.74%
-
NP to SH 26,001 8,085 648 15,736 5,948 -5,929 7,154 23.97%
-
Tax Rate 31.30% 31.06% 36.74% 26.57% 36.34% - 34.03% -
Total Cost 487,293 521,517 566,698 606,365 453,662 511,657 544,702 -1.83%
-
Net Worth 234,234 212,057 202,356 200,970 189,882 181,565 191,267 3.43%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 234,234 212,057 202,356 200,970 189,882 181,565 191,267 3.43%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 4.96% 1.62% 0.14% 2.60% 1.21% -1.13% 1.41% -
ROE 11.10% 3.81% 0.32% 7.83% 3.13% -3.27% 3.74% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 369.95 382.46 409.44 449.17 331.32 365.05 398.64 -1.23%
EPS 18.76 5.84 0.47 11.36 4.29 -4.28 5.16 23.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.53 1.46 1.45 1.37 1.31 1.38 3.43%
Adjusted Per Share Value based on latest NOSH - 138,600
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 369.95 382.46 409.44 449.17 331.32 365.05 398.64 -1.23%
EPS 18.76 5.84 0.47 11.36 4.29 -4.28 5.16 23.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.53 1.46 1.45 1.37 1.31 1.38 3.43%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.815 0.47 0.51 0.91 0.50 0.54 0.635 -
P/RPS 0.22 0.12 0.12 0.20 0.15 0.15 0.16 5.44%
P/EPS 4.34 8.06 109.08 8.02 11.65 -12.62 12.30 -15.92%
EY 23.02 12.41 0.92 12.48 8.58 -7.92 8.13 18.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.31 0.35 0.63 0.36 0.41 0.46 0.71%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 02/11/20 18/11/19 15/11/18 16/11/17 22/11/16 19/11/15 25/11/14 -
Price 0.78 0.42 0.505 0.84 0.40 0.48 0.59 -
P/RPS 0.21 0.11 0.12 0.19 0.12 0.13 0.15 5.76%
P/EPS 4.16 7.20 108.01 7.40 9.32 -11.22 11.43 -15.49%
EY 24.05 13.89 0.93 13.52 10.73 -8.91 8.75 18.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.27 0.35 0.58 0.29 0.37 0.43 1.12%

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