[TOMEI] QoQ Cumulative 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- -61.64%
YoY- 15.73%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 505,387 368,270 232,991 115,244 356,286 262,576 166,711 109.03%
PBT 45,705 34,988 20,247 11,081 30,446 22,425 15,621 104.16%
Tax -13,240 -8,875 -5,167 -2,727 -8,429 -5,611 -4,111 117.62%
NP 32,465 26,113 15,080 8,354 22,017 16,814 11,510 99.25%
-
NP to SH 31,198 24,997 14,552 8,202 21,381 16,424 11,269 96.79%
-
Tax Rate 28.97% 25.37% 25.52% 24.61% 27.69% 25.02% 26.32% -
Total Cost 472,922 342,157 217,911 106,890 334,269 245,762 155,201 109.75%
-
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% 14.67% 9.13% 5.06% 14.47% 11.38% 8.27% -
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 364.65 265.78 168.11 83.18 260.42 192.81 123.53 105.37%
EPS 22.51 18.04 10.50 5.92 15.63 12.06 8.35 93.34%
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 364.64 265.71 168.10 83.15 257.06 189.45 120.28 109.04%
EPS 22.51 18.04 10.50 5.92 15.43 11.85 8.13 96.81%
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 0.22 0.41 0.78 0.27 0.33 0.42 -36.92%
P/EPS 3.33 3.22 6.57 10.98 4.54 5.22 6.23 -34.06%
EY 30.01 31.10 15.22 9.11 22.01 19.14 16.06 51.53%
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 0.24 0.40 0.83 0.24 0.37 0.48 -36.92%
P/EPS 3.95 3.49 6.38 11.66 4.03 5.89 7.07 -32.09%
EY 25.29 28.63 15.67 8.58 24.81 16.99 14.15 47.11%
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