[TOMEI] YoY TTM 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- 39.34%
YoY- -129.57%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 514,652 452,952 577,049 707,620 578,703 545,828 383,866 5.00%
PBT 9,620 -2,190 8,304 -1,101 14,794 45,082 31,939 -18.11%
Tax -4,315 -1,678 -5,352 -1,637 -5,373 -13,257 -8,750 -11.10%
NP 5,305 -3,868 2,952 -2,738 9,421 31,825 23,189 -21.77%
-
NP to SH 5,608 -3,785 2,488 -2,672 9,037 30,565 22,496 -20.65%
-
Tax Rate 44.85% - 64.45% - 36.32% 29.41% 27.40% -
Total Cost 509,347 456,820 574,097 710,358 569,282 514,003 360,677 5.91%
-
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 1.03% -0.85% 0.51% -0.39% 1.63% 5.83% 6.04% -
ROE 2.87% -2.01% 1.30% -1.40% 4.62% 15.98% 13.88% -
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 371.32 326.81 416.34 510.55 417.53 393.74 277.06 4.99%
EPS 4.05 -2.73 1.80 -1.93 6.52 22.05 16.24 -20.64%
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 371.32 326.81 416.34 510.55 417.53 393.82 276.96 5.00%
EPS 4.05 -2.73 1.80 -1.93 6.52 22.05 16.23 -20.63%
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 0.14 0.15 0.13 0.14 0.18 0.21 0.23 -7.93%
P/EPS 12.85 -18.31 29.52 -35.79 11.50 3.72 4.00 21.44%
EY 7.78 -5.46 3.39 -2.79 8.69 26.89 24.98 -17.65%
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 0.15 0.15 0.13 0.12 0.17 0.20 0.25 -8.15%
P/EPS 14.09 -17.39 30.36 -30.86 10.97 3.63 4.25 22.08%
EY 7.10 -5.75 3.29 -3.24 9.12 27.56 23.53 -18.08%
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