[TOMEI] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 472.03%
YoY- 73.31%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 662,712 492,940 678,496 629,496 604,924 622,740 460,976 6.23%
PBT 25,276 19,008 36,036 24,872 14,332 41,832 44,324 -8.92%
Tax -7,880 -5,768 -13,484 -7,300 -4,700 -10,976 -10,908 -5.27%
NP 17,396 13,240 22,552 17,572 9,632 30,856 33,416 -10.30%
-
NP to SH 17,276 13,592 21,844 16,388 9,456 30,276 32,808 -10.12%
-
Tax Rate 31.18% 30.35% 37.42% 29.35% 32.79% 26.24% 24.61% -
Total Cost 645,316 479,700 655,944 611,924 595,292 591,884 427,560 7.09%
-
Net Worth 195,425 188,496 191,267 191,267 195,425 191,304 162,100 3.16%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 195,425 188,496 191,267 191,267 195,425 191,304 162,100 3.16%
NOSH 138,600 138,600 138,600 138,600 138,600 138,626 138,547 0.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 2.62% 2.69% 3.32% 2.79% 1.59% 4.95% 7.25% -
ROE 8.84% 7.21% 11.42% 8.57% 4.84% 15.83% 20.24% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 478.15 355.66 489.54 454.18 436.45 449.22 332.72 6.22%
EPS 12.48 9.80 15.76 11.84 6.84 21.84 23.68 -10.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.36 1.38 1.38 1.41 1.38 1.17 3.15%
Adjusted Per Share Value based on latest NOSH - 138,600
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 478.15 355.66 489.54 454.18 436.45 449.31 332.59 6.23%
EPS 12.48 9.80 15.76 11.84 6.84 21.84 23.67 -10.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.36 1.38 1.38 1.41 1.3803 1.1696 3.16%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.52 0.50 0.53 0.69 0.75 0.82 0.65 -
P/RPS 0.11 0.14 0.11 0.15 0.17 0.18 0.20 -9.47%
P/EPS 4.17 5.10 3.36 5.84 10.99 3.75 2.74 7.24%
EY 23.97 19.61 29.74 17.14 9.10 26.63 36.43 -6.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.38 0.50 0.53 0.59 0.56 -6.66%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 23/05/17 19/05/16 19/05/15 20/05/14 15/05/13 15/05/12 12/05/11 -
Price 0.57 0.475 0.545 0.595 0.715 0.80 0.69 -
P/RPS 0.12 0.13 0.11 0.13 0.16 0.18 0.21 -8.89%
P/EPS 4.57 4.84 3.46 5.03 10.48 3.66 2.91 7.80%
EY 21.87 20.65 28.92 19.87 9.54 27.30 34.32 -7.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.35 0.39 0.43 0.51 0.58 0.59 -6.26%

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