[TOMEI] QoQ 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- 65.46%
YoY- 15.73%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 137,117 135,279 117,747 115,244 93,710 95,865 79,047 44.22%
PBT 10,717 14,741 9,166 11,081 8,021 6,804 6,033 46.52%
Tax -4,365 -3,708 -2,440 -2,727 -2,818 -1,500 -1,705 86.82%
NP 6,352 11,033 6,726 8,354 5,203 5,304 4,328 29.05%
-
NP to SH 6,201 10,445 6,350 8,202 4,957 5,155 4,182 29.93%
-
Tax Rate 40.73% 25.15% 26.62% 24.61% 35.13% 22.05% 28.26% -
Total Cost 130,765 124,246 111,021 106,890 88,507 90,561 74,719 45.07%
-
Net Worth 177,567 170,389 159,443 162,100 152,397 146,889 139,861 17.19%
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 177,567 170,389 159,443 162,100 152,397 146,889 139,861 17.19%
NOSH 138,724 138,527 138,646 138,547 138,543 138,575 138,476 0.11%
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 4.63% 8.16% 5.71% 7.25% 5.55% 5.53% 5.48% -
ROE 3.49% 6.13% 3.98% 5.06% 3.25% 3.51% 2.99% -
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 98.84 97.65 84.93 83.18 67.64 69.18 57.08 44.05%
EPS 4.47 7.54 4.58 5.92 3.58 3.72 3.02 29.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.23 1.15 1.17 1.10 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 98.93 97.60 84.95 83.15 67.61 69.17 57.03 44.22%
EPS 4.47 7.54 4.58 5.92 3.58 3.72 3.02 29.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2812 1.2294 1.1504 1.1696 1.0996 1.0598 1.0091 17.20%
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 0.76 0.59 0.81 0.78 1.05 0.91 0.91 -11.28%
P/EPS 16.78 7.69 15.07 10.98 19.84 16.94 17.22 -1.70%
EY 5.96 13.00 6.64 9.11 5.04 5.90 5.81 1.70%
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 0.65 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 0.90 0.65 0.79 0.83 0.93 1.03 1.03 -8.57%
P/EPS 19.91 8.36 14.63 11.66 17.61 19.09 19.54 1.25%
EY 5.02 11.97 6.84 8.58 5.68 5.24 5.12 -1.30%
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 0.57 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