[TOMEI] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
15-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -2.96%
YoY- -7.72%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 583,157 588,934 611,102 622,740 505,387 491,026 465,982 16.05%
PBT 21,669 25,790 31,902 41,832 45,705 46,650 40,494 -33.96%
Tax -6,942 -6,330 -8,634 -10,976 -13,240 -11,833 -10,334 -23.20%
NP 14,727 19,460 23,268 30,856 32,465 34,817 30,160 -37.85%
-
NP to SH 14,242 18,944 22,780 30,276 31,198 33,329 29,104 -37.76%
-
Tax Rate 32.04% 24.54% 27.06% 26.24% 28.97% 25.37% 25.52% -
Total Cost 568,430 569,474 587,834 591,884 472,922 456,209 435,822 19.27%
-
Net Worth 192,653 192,653 189,882 191,304 177,403 170,434 159,379 13.40%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 192,653 192,653 189,882 191,304 177,403 170,434 159,379 13.40%
NOSH 138,600 138,600 138,600 138,626 138,596 138,564 138,590 0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.53% 3.30% 3.81% 4.95% 6.42% 7.09% 6.47% -
ROE 7.39% 9.83% 12.00% 15.83% 17.59% 19.56% 18.26% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 420.75 424.92 440.91 449.22 364.65 354.37 336.23 16.04%
EPS 10.28 13.67 16.44 21.84 22.51 24.05 21.00 -37.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.39 1.37 1.38 1.28 1.23 1.15 13.40%
Adjusted Per Share Value based on latest NOSH - 138,626
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 420.75 424.92 440.91 449.31 364.64 354.28 336.21 16.05%
EPS 10.28 13.67 16.44 21.84 22.51 24.05 21.00 -37.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.39 1.37 1.3803 1.28 1.2297 1.1499 13.41%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.70 0.78 0.77 0.82 0.75 0.58 0.69 -
P/RPS 0.17 0.18 0.17 0.18 0.21 0.16 0.21 -13.08%
P/EPS 6.81 5.71 4.68 3.75 3.33 2.41 3.29 62.06%
EY 14.68 17.52 21.35 26.63 30.01 41.47 30.43 -38.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 0.56 0.59 0.59 0.47 0.60 -11.39%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 14/11/12 14/08/12 15/05/12 23/02/12 23/11/11 25/08/11 -
Price 0.725 0.71 0.78 0.80 0.89 0.63 0.67 -
P/RPS 0.17 0.17 0.18 0.18 0.24 0.18 0.20 -10.22%
P/EPS 7.06 5.19 4.75 3.66 3.95 2.62 3.19 69.41%
EY 14.17 19.25 21.07 27.30 25.29 38.18 31.34 -40.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.57 0.58 0.70 0.51 0.58 -6.99%

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