[TOMEI] QoQ 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- 22.06%
YoY- -7.72%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 141,456 136,150 149,866 155,685 137,117 135,279 117,747 12.94%
PBT 2,326 3,392 5,493 10,458 10,717 14,741 9,166 -59.75%
Tax -2,194 -431 -1,573 -2,744 -4,365 -3,708 -2,440 -6.80%
NP 132 2,961 3,920 7,714 6,352 11,033 6,726 -92.63%
-
NP to SH 34 2,818 3,821 7,569 6,201 10,445 6,350 -96.89%
-
Tax Rate 94.33% 12.71% 28.64% 26.24% 40.73% 25.15% 26.62% -
Total Cost 141,324 133,189 145,946 147,971 130,765 124,246 111,021 17.36%
-
Net Worth 192,653 192,653 189,882 191,304 177,567 170,389 159,443 13.37%
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 192,653 192,653 189,882 191,304 177,567 170,389 159,443 13.37%
NOSH 138,600 138,600 138,600 138,626 138,724 138,527 138,646 -0.02%
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 0.09% 2.17% 2.62% 4.95% 4.63% 8.16% 5.71% -
ROE 0.02% 1.46% 2.01% 3.96% 3.49% 6.13% 3.98% -
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 102.06 98.23 108.13 112.31 98.84 97.65 84.93 12.96%
EPS 0.02 2.03 2.76 5.46 4.47 7.54 4.58 -97.28%
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 102.06 98.23 108.13 112.33 98.93 97.60 84.95 12.95%
EPS 0.02 2.03 2.76 5.46 4.47 7.54 4.58 -97.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.39 1.37 1.3803 1.2812 1.2294 1.1504 13.37%
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 0.69 0.79 0.71 0.73 0.76 0.59 0.81 -10.09%
P/EPS 2,853.53 38.36 27.93 15.02 16.78 7.69 15.07 3145.47%
EY 0.04 2.61 3.58 6.66 5.96 13.00 6.64 -96.63%
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 0.71 0.72 0.72 0.71 0.90 0.65 0.79 -6.84%
P/EPS 2,955.44 34.92 28.29 14.65 19.91 8.36 14.63 3287.91%
EY 0.03 2.86 3.53 6.83 5.02 11.97 6.84 -97.27%
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