[TOMEI] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 64.49%
YoY- 102.62%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 149,866 155,685 137,117 135,279 117,747 115,244 93,710 36.79%
PBT 5,493 10,458 10,717 14,741 9,166 11,081 8,021 -22.32%
Tax -1,573 -2,744 -4,365 -3,708 -2,440 -2,727 -2,818 -32.22%
NP 3,920 7,714 6,352 11,033 6,726 8,354 5,203 -17.21%
-
NP to SH 3,821 7,569 6,201 10,445 6,350 8,202 4,957 -15.94%
-
Tax Rate 28.64% 26.24% 40.73% 25.15% 26.62% 24.61% 35.13% -
Total Cost 145,946 147,971 130,765 124,246 111,021 106,890 88,507 39.61%
-
Net Worth 189,882 191,304 177,567 170,389 159,443 162,100 152,397 15.80%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 189,882 191,304 177,567 170,389 159,443 162,100 152,397 15.80%
NOSH 138,600 138,626 138,724 138,527 138,646 138,547 138,543 0.02%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.62% 4.95% 4.63% 8.16% 5.71% 7.25% 5.55% -
ROE 2.01% 3.96% 3.49% 6.13% 3.98% 5.06% 3.25% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 108.13 112.31 98.84 97.65 84.93 83.18 67.64 36.75%
EPS 2.76 5.46 4.47 7.54 4.58 5.92 3.58 -15.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.38 1.28 1.23 1.15 1.17 1.10 15.77%
Adjusted Per Share Value based on latest NOSH - 138,527
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 108.13 112.33 98.93 97.60 84.95 83.15 67.61 36.79%
EPS 2.76 5.46 4.47 7.54 4.58 5.92 3.58 -15.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.3803 1.2812 1.2294 1.1504 1.1696 1.0996 15.80%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.77 0.82 0.75 0.58 0.69 0.65 0.71 -
P/RPS 0.71 0.73 0.76 0.59 0.81 0.78 1.05 -22.97%
P/EPS 27.93 15.02 16.78 7.69 15.07 10.98 19.84 25.63%
EY 3.58 6.66 5.96 13.00 6.64 9.11 5.04 -20.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.59 0.59 0.47 0.60 0.56 0.65 -9.46%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 14/08/12 15/05/12 23/02/12 23/11/11 25/08/11 12/05/11 24/02/11 -
Price 0.78 0.80 0.89 0.63 0.67 0.69 0.63 -
P/RPS 0.72 0.71 0.90 0.65 0.79 0.83 0.93 -15.69%
P/EPS 28.29 14.65 19.91 8.36 14.63 11.66 17.61 37.20%
EY 3.53 6.83 5.02 11.97 6.84 8.58 5.68 -27.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.70 0.51 0.58 0.59 0.57 0.00%

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