[TOMEI] QoQ Cumulative 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- -75.74%
YoY- -7.72%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 583,157 441,701 305,551 155,685 505,387 368,270 232,991 83.83%
PBT 21,669 19,343 15,951 10,458 45,705 34,988 20,247 4.60%
Tax -6,942 -4,748 -4,317 -2,744 -13,240 -8,875 -5,167 21.64%
NP 14,727 14,595 11,634 7,714 32,465 26,113 15,080 -1.55%
-
NP to SH 14,242 14,208 11,390 7,569 31,198 24,997 14,552 -1.41%
-
Tax Rate 32.04% 24.55% 27.06% 26.24% 28.97% 25.37% 25.52% -
Total Cost 568,430 427,106 293,917 147,971 472,922 342,157 217,911 88.94%
-
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% 7.37% 6.00% 3.96% 17.59% 14.67% 9.13% -
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 420.75 318.69 220.46 112.31 364.65 265.78 168.11 83.82%
EPS 10.28 10.25 8.22 5.46 22.51 18.04 10.50 -1.39%
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 420.75 318.69 220.46 112.33 364.64 265.71 168.10 83.83%
EPS 10.28 10.25 8.22 5.46 22.51 18.04 10.50 -1.39%
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 0.24 0.35 0.73 0.21 0.22 0.41 -44.24%
P/EPS 6.81 7.61 9.37 15.02 3.33 3.22 6.57 2.40%
EY 14.68 13.14 10.67 6.66 30.01 31.10 15.22 -2.36%
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 0.22 0.35 0.71 0.24 0.24 0.40 -43.32%
P/EPS 7.06 6.93 9.49 14.65 3.95 3.49 6.38 6.95%
EY 14.17 14.44 10.54 6.83 25.29 28.63 15.67 -6.45%
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