[TOMEI] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -150.62%
YoY- -269.91%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 575,715 594,712 464,285 529,882 556,890 700,427 578,818 -0.08%
PBT 5,830 18,046 12,274 -7,032 9,033 -1,564 30,060 -23.90%
Tax -1,097 -5,804 -5,374 -1,394 -3,708 -2,495 -9,113 -29.72%
NP 4,733 12,242 6,900 -8,426 5,325 -4,059 20,947 -21.94%
-
NP to SH 4,886 12,028 7,186 -8,689 5,114 -4,119 20,409 -21.19%
-
Tax Rate 18.82% 32.16% 43.78% - 41.05% - 30.32% -
Total Cost 570,982 582,470 457,385 538,308 551,565 704,486 557,871 0.38%
-
Net Worth 202,356 200,970 189,882 181,565 191,267 187,110 192,653 0.82%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 1,386 - - - - - - -
Div Payout % 28.37% - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 202,356 200,970 189,882 181,565 191,267 187,110 192,653 0.82%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 0.82% 2.06% 1.49% -1.59% 0.96% -0.58% 3.62% -
ROE 2.41% 5.98% 3.78% -4.79% 2.67% -2.20% 10.59% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 415.38 429.09 334.98 382.31 401.80 505.36 417.62 -0.08%
EPS 3.53 8.68 5.18 -6.27 3.69 -2.97 14.73 -21.17%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.45 1.37 1.31 1.38 1.35 1.39 0.82%
Adjusted Per Share Value based on latest NOSH - 138,600
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 415.38 429.09 334.98 382.31 401.80 505.36 417.62 -0.08%
EPS 3.53 8.68 5.18 -6.27 3.69 -2.97 14.73 -21.17%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.45 1.37 1.31 1.38 1.35 1.39 0.82%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.51 0.91 0.50 0.54 0.635 0.68 0.78 -
P/RPS 0.12 0.21 0.15 0.14 0.16 0.13 0.19 -7.36%
P/EPS 14.47 10.49 9.64 -8.61 17.21 -22.88 5.30 18.21%
EY 6.91 9.54 10.37 -11.61 5.81 -4.37 18.88 -15.41%
DY 1.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.63 0.36 0.41 0.46 0.50 0.56 -7.53%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 15/11/18 16/11/17 22/11/16 19/11/15 25/11/14 21/11/13 14/11/12 -
Price 0.505 0.84 0.40 0.48 0.59 0.695 0.71 -
P/RPS 0.12 0.20 0.12 0.13 0.15 0.14 0.17 -5.63%
P/EPS 14.33 9.68 7.72 -7.66 15.99 -23.39 4.82 19.90%
EY 6.98 10.33 12.96 -13.06 6.25 -4.28 20.74 -16.59%
DY 1.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.58 0.29 0.37 0.43 0.51 0.51 -6.07%

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