[TOMEI] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
12-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 53.44%
YoY- 15.73%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 505,387 491,026 465,982 460,976 356,286 350,101 333,422 31.85%
PBT 45,705 46,650 40,494 44,324 30,446 29,900 31,242 28.78%
Tax -13,240 -11,833 -10,334 -10,908 -8,429 -7,481 -8,222 37.26%
NP 32,465 34,817 30,160 33,416 22,017 22,418 23,020 25.68%
-
NP to SH 31,198 33,329 29,104 32,808 21,381 21,898 22,538 24.13%
-
Tax Rate 28.97% 25.37% 25.52% 24.61% 27.69% 25.02% 26.32% -
Total Cost 472,922 456,209 435,822 427,560 334,269 327,682 310,402 32.30%
-
Net Worth 177,403 170,434 159,379 162,100 147,756 144,356 136,307 19.14%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 177,403 170,434 159,379 162,100 147,756 144,356 136,307 19.14%
NOSH 138,596 138,564 138,590 138,547 136,811 136,185 134,958 1.78%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.42% 7.09% 6.47% 7.25% 6.18% 6.40% 6.90% -
ROE 17.59% 19.56% 18.26% 20.24% 14.47% 15.17% 16.53% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 364.65 354.37 336.23 332.72 260.42 257.08 247.06 29.54%
EPS 22.51 24.05 21.00 23.68 15.63 16.08 16.70 21.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.23 1.15 1.17 1.08 1.06 1.01 17.05%
Adjusted Per Share Value based on latest NOSH - 138,547
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 364.64 354.28 336.21 332.59 257.06 252.60 240.56 31.85%
EPS 22.51 24.05 21.00 23.67 15.43 15.80 16.26 24.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.2297 1.1499 1.1696 1.0661 1.0415 0.9835 19.14%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.75 0.58 0.69 0.65 0.71 0.63 0.52 -
P/RPS 0.21 0.16 0.21 0.20 0.27 0.25 0.21 0.00%
P/EPS 3.33 2.41 3.29 2.74 4.54 3.92 3.11 4.64%
EY 30.01 41.47 30.43 36.43 22.01 25.52 32.12 -4.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.47 0.60 0.56 0.66 0.59 0.51 10.17%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 23/11/11 25/08/11 12/05/11 24/02/11 25/11/10 26/08/10 -
Price 0.89 0.63 0.67 0.69 0.63 0.71 0.59 -
P/RPS 0.24 0.18 0.20 0.21 0.24 0.28 0.24 0.00%
P/EPS 3.95 2.62 3.19 2.91 4.03 4.42 3.53 7.76%
EY 25.29 38.18 31.34 34.32 24.81 22.65 28.31 -7.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.51 0.58 0.59 0.58 0.67 0.58 13.31%

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