[TOMEI] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 77.42%
YoY- 29.13%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 155,685 505,387 368,270 232,991 115,244 356,286 262,576 -29.40%
PBT 10,458 45,705 34,988 20,247 11,081 30,446 22,425 -39.83%
Tax -2,744 -13,240 -8,875 -5,167 -2,727 -8,429 -5,611 -37.90%
NP 7,714 32,465 26,113 15,080 8,354 22,017 16,814 -40.48%
-
NP to SH 7,569 31,198 24,997 14,552 8,202 21,381 16,424 -40.30%
-
Tax Rate 26.24% 28.97% 25.37% 25.52% 24.61% 27.69% 25.02% -
Total Cost 147,971 472,922 342,157 217,911 106,890 334,269 245,762 -28.67%
-
Net Worth 191,304 177,403 170,434 159,379 162,100 147,756 144,356 20.62%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 191,304 177,403 170,434 159,379 162,100 147,756 144,356 20.62%
NOSH 138,626 138,596 138,564 138,590 138,547 136,811 136,185 1.19%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.95% 6.42% 7.09% 6.47% 7.25% 6.18% 6.40% -
ROE 3.96% 17.59% 14.67% 9.13% 5.06% 14.47% 11.38% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 112.31 364.65 265.78 168.11 83.18 260.42 192.81 -30.23%
EPS 5.46 22.51 18.04 10.50 5.92 15.63 12.06 -41.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.28 1.23 1.15 1.17 1.08 1.06 19.20%
Adjusted Per Share Value based on latest NOSH - 138,646
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 112.33 364.64 265.71 168.10 83.15 257.06 189.45 -29.39%
EPS 5.46 22.51 18.04 10.50 5.92 15.43 11.85 -40.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3803 1.28 1.2297 1.1499 1.1696 1.0661 1.0415 20.63%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.82 0.75 0.58 0.69 0.65 0.71 0.63 -
P/RPS 0.73 0.21 0.22 0.41 0.78 0.27 0.33 69.69%
P/EPS 15.02 3.33 3.22 6.57 10.98 4.54 5.22 102.17%
EY 6.66 30.01 31.10 15.22 9.11 22.01 19.14 -50.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.47 0.60 0.56 0.66 0.59 0.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 15/05/12 23/02/12 23/11/11 25/08/11 12/05/11 24/02/11 25/11/10 -
Price 0.80 0.89 0.63 0.67 0.69 0.63 0.71 -
P/RPS 0.71 0.24 0.24 0.40 0.83 0.24 0.37 54.35%
P/EPS 14.65 3.95 3.49 6.38 11.66 4.03 5.89 83.47%
EY 6.83 25.29 28.63 15.67 8.58 24.81 16.99 -45.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.70 0.51 0.58 0.59 0.58 0.67 -9.16%

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