[TOMEI] YoY Cumulative 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- 18.52%
YoY- 164.56%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 384,560 397,567 425,609 466,914 344,411 379,467 414,384 -1.23%
PBT 27,788 9,326 925 16,534 6,541 -3,666 8,879 20.92%
Tax -8,698 -2,897 -340 -4,394 -2,377 -610 -3,022 19.24%
NP 19,090 6,429 585 12,140 4,164 -4,276 5,857 21.74%
-
NP to SH 19,501 6,064 486 11,802 4,461 -4,447 5,366 23.96%
-
Tax Rate 31.30% 31.06% 36.76% 26.58% 36.34% - 34.04% -
Total Cost 365,470 391,138 425,024 454,774 340,247 383,743 408,527 -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 8.33% 2.86% 0.24% 5.87% 2.35% -2.45% 2.81% -
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 277.46 286.84 307.08 336.88 248.49 273.79 298.98 -1.23%
EPS 14.07 4.38 0.35 8.52 3.22 -3.21 3.87 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 277.46 286.84 307.08 336.88 248.49 273.79 298.98 -1.23%
EPS 14.07 4.38 0.35 8.52 3.22 -3.21 3.87 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 0.29 0.16 0.17 0.27 0.20 0.20 0.21 5.52%
P/EPS 5.79 10.74 145.44 10.69 15.53 -16.83 16.40 -15.91%
EY 17.26 9.31 0.69 9.36 6.44 -5.94 6.10 18.90%
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 0.28 0.15 0.16 0.25 0.16 0.18 0.20 5.76%
P/EPS 5.54 9.60 144.02 9.86 12.43 -14.96 15.24 -15.50%
EY 18.04 10.42 0.69 10.14 8.05 -6.68 6.56 18.34%
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