[TOMEI] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 13.3%
YoY- -129.23%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 344,411 379,467 414,384 558,971 441,701 368,270 262,576 4.62%
PBT 6,541 -3,666 8,879 -3,890 19,343 34,988 22,425 -18.54%
Tax -2,377 -610 -3,022 -301 -4,748 -8,875 -5,611 -13.32%
NP 4,164 -4,276 5,857 -4,191 14,595 26,113 16,814 -20.73%
-
NP to SH 4,461 -4,447 5,366 -4,153 14,208 24,997 16,424 -19.50%
-
Tax Rate 36.34% - 34.04% - 24.55% 25.37% 25.02% -
Total Cost 340,247 383,743 408,527 563,162 427,106 342,157 245,762 5.56%
-
Net Worth 189,882 181,565 191,267 187,110 192,653 170,434 144,356 4.67%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 189,882 181,565 191,267 187,110 192,653 170,434 144,356 4.67%
NOSH 138,600 138,600 138,600 138,600 138,600 138,564 136,185 0.29%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.21% -1.13% 1.41% -0.75% 3.30% 7.09% 6.40% -
ROE 2.35% -2.45% 2.81% -2.22% 7.37% 14.67% 11.38% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 248.49 273.79 298.98 403.30 318.69 265.78 192.81 4.31%
EPS 3.22 -3.21 3.87 -3.00 10.25 18.04 12.06 -19.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.31 1.38 1.35 1.39 1.23 1.06 4.36%
Adjusted Per Share Value based on latest NOSH - 138,600
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 248.49 273.79 298.98 403.30 318.69 265.71 189.45 4.62%
EPS 3.22 -3.21 3.87 -3.00 10.25 18.04 11.85 -19.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.31 1.38 1.35 1.39 1.2297 1.0415 4.67%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.50 0.54 0.635 0.68 0.78 0.58 0.63 -
P/RPS 0.20 0.20 0.21 0.17 0.24 0.22 0.33 -8.00%
P/EPS 15.53 -16.83 16.40 -22.69 7.61 3.22 5.22 19.90%
EY 6.44 -5.94 6.10 -4.41 13.14 31.10 19.14 -16.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.41 0.46 0.50 0.56 0.47 0.59 -7.89%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 19/11/15 25/11/14 21/11/13 14/11/12 23/11/11 25/11/10 -
Price 0.40 0.48 0.59 0.695 0.71 0.63 0.71 -
P/RPS 0.16 0.18 0.20 0.17 0.22 0.24 0.37 -13.02%
P/EPS 12.43 -14.96 15.24 -23.19 6.93 3.49 5.89 13.24%
EY 8.05 -6.68 6.56 -4.31 14.44 28.63 16.99 -11.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.37 0.43 0.51 0.51 0.51 0.67 -13.01%

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