[TOMEI] YoY TTM Result on 31-Dec-2017 [#4]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
12-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 34.71%
YoY- 245.7%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 552,401 534,074 564,024 617,020 472,209 499,341 564,799 -0.36%
PBT 41,341 14,015 6,687 21,440 8,053 2,067 5,513 39.86%
Tax -10,617 -4,842 -1,765 -5,151 -3,787 -3,607 -3,806 18.62%
NP 30,724 9,173 4,922 16,289 4,266 -1,540 1,707 61.81%
-
NP to SH 31,173 8,739 4,745 16,203 4,687 -1,722 1,124 73.89%
-
Tax Rate 25.68% 34.55% 26.39% 24.03% 47.03% 174.50% 69.04% -
Total Cost 521,677 524,901 559,102 600,731 467,943 500,881 563,092 -1.26%
-
Net Worth 245,321 214,829 206,514 203,742 189,882 185,355 184,338 4.87%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - 1,386 - - - -
Div Payout % - - - 8.55% - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 245,321 214,829 206,514 203,742 189,882 185,355 184,338 4.87%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 5.56% 1.72% 0.87% 2.64% 0.90% -0.31% 0.30% -
ROE 12.71% 4.07% 2.30% 7.95% 2.47% -0.93% 0.61% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 398.56 385.33 406.94 445.18 340.70 360.99 407.50 -0.36%
EPS 22.49 6.31 3.42 11.69 3.38 -1.24 0.81 73.92%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.77 1.55 1.49 1.47 1.37 1.34 1.33 4.87%
Adjusted Per Share Value based on latest NOSH - 138,600
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 398.56 385.33 406.94 445.18 340.70 360.27 407.50 -0.36%
EPS 22.49 6.31 3.42 11.69 3.38 -1.24 0.81 73.92%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.77 1.55 1.49 1.47 1.37 1.3373 1.33 4.87%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.855 0.445 0.51 0.715 0.40 0.53 0.58 -
P/RPS 0.21 0.12 0.13 0.16 0.12 0.15 0.14 6.98%
P/EPS 3.80 7.06 14.90 6.12 11.83 -42.57 71.52 -38.65%
EY 26.31 14.17 6.71 16.35 8.45 -2.35 1.40 62.98%
DY 0.00 0.00 0.00 1.40 0.00 0.00 0.00 -
P/NAPS 0.48 0.29 0.34 0.49 0.29 0.40 0.44 1.45%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 08/02/21 26/02/20 20/02/19 12/02/18 21/02/17 24/02/16 16/02/15 -
Price 0.845 0.515 0.58 0.675 0.435 0.455 0.565 -
P/RPS 0.21 0.13 0.14 0.15 0.13 0.13 0.14 6.98%
P/EPS 3.76 8.17 16.94 5.77 12.86 -36.55 69.67 -38.49%
EY 26.62 12.24 5.90 17.32 7.77 -2.74 1.44 62.53%
DY 0.00 0.00 0.00 1.48 0.00 0.00 0.00 -
P/NAPS 0.48 0.33 0.39 0.46 0.32 0.34 0.42 2.24%

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