[TOMEI] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 20.45%
YoY- -130.93%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 472,209 498,997 564,799 701,907 583,157 505,387 356,286 4.80%
PBT 8,053 2,067 5,513 -3,736 21,669 45,705 30,446 -19.86%
Tax -3,787 -3,607 -3,806 -987 -6,942 -13,240 -8,429 -12.47%
NP 4,266 -1,540 1,707 -4,723 14,727 32,465 22,017 -23.91%
-
NP to SH 4,687 -1,722 1,124 -4,405 14,242 31,198 21,381 -22.33%
-
Tax Rate 47.03% 174.50% 69.04% - 32.04% 28.97% 27.69% -
Total Cost 467,943 500,537 563,092 706,630 568,430 472,922 334,269 5.76%
-
Net Worth 189,882 185,724 184,338 187,004 192,653 177,403 147,756 4.26%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 189,882 185,724 184,338 187,004 192,653 177,403 147,756 4.26%
NOSH 138,600 138,600 138,600 138,522 138,600 138,596 136,811 0.21%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 0.90% -0.31% 0.30% -0.67% 2.53% 6.42% 6.18% -
ROE 2.47% -0.93% 0.61% -2.36% 7.39% 17.59% 14.47% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 340.70 360.03 407.50 506.71 420.75 364.65 260.42 4.57%
EPS 3.38 -1.24 0.81 -3.18 10.28 22.51 15.63 -22.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.34 1.33 1.35 1.39 1.28 1.08 4.04%
Adjusted Per Share Value based on latest NOSH - 138,600
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 340.70 360.03 407.50 506.43 420.75 364.64 257.06 4.80%
EPS 3.38 -1.24 0.81 -3.18 10.28 22.51 15.43 -22.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.34 1.33 1.3492 1.39 1.28 1.0661 4.26%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.40 0.53 0.58 0.69 0.70 0.75 0.71 -
P/RPS 0.12 0.15 0.14 0.14 0.17 0.21 0.27 -12.63%
P/EPS 11.83 -42.66 71.52 -21.70 6.81 3.33 4.54 17.28%
EY 8.45 -2.34 1.40 -4.61 14.68 30.01 22.01 -14.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.40 0.44 0.51 0.50 0.59 0.66 -12.79%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 24/02/16 16/02/15 25/02/14 26/02/13 23/02/12 24/02/11 -
Price 0.435 0.455 0.565 0.65 0.725 0.89 0.63 -
P/RPS 0.13 0.13 0.14 0.13 0.17 0.24 0.24 -9.70%
P/EPS 12.86 -36.62 69.67 -20.44 7.06 3.95 4.03 21.31%
EY 7.77 -2.73 1.44 -4.89 14.17 25.29 24.81 -17.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.42 0.48 0.52 0.70 0.58 -9.42%

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