[TOMEI] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -8.27%
YoY- 13.67%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 578,703 583,157 578,818 577,947 545,828 505,387 461,980 16.18%
PBT 14,794 21,669 30,060 41,409 45,082 45,705 43,009 -50.87%
Tax -5,373 -6,942 -9,113 -12,390 -13,257 -13,240 -11,693 -40.42%
NP 9,421 14,727 20,947 29,019 31,825 32,465 31,316 -55.06%
-
NP to SH 9,037 14,242 20,409 28,036 30,565 31,198 29,954 -54.98%
-
Tax Rate 36.32% 32.04% 30.32% 29.92% 29.41% 28.97% 27.19% -
Total Cost 569,282 568,430 557,871 548,928 514,003 472,922 430,664 20.42%
-
Net Worth 195,425 192,653 192,653 189,882 191,304 177,567 170,389 9.56%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 195,425 192,653 192,653 189,882 191,304 177,567 170,389 9.56%
NOSH 138,600 138,600 138,600 138,600 138,626 138,724 138,527 0.03%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.63% 2.53% 3.62% 5.02% 5.83% 6.42% 6.78% -
ROE 4.62% 7.39% 10.59% 14.76% 15.98% 17.57% 17.58% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 417.53 420.75 417.62 416.99 393.74 364.31 333.49 16.14%
EPS 6.52 10.28 14.73 20.23 22.05 22.49 21.62 -54.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.39 1.39 1.37 1.38 1.28 1.23 9.52%
Adjusted Per Share Value based on latest NOSH - 138,600
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 417.53 420.75 417.62 416.99 393.82 364.64 333.32 16.18%
EPS 6.52 10.28 14.73 20.23 22.05 22.51 21.61 -54.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.39 1.39 1.37 1.3803 1.2812 1.2294 9.55%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.75 0.70 0.78 0.77 0.82 0.75 0.58 -
P/RPS 0.18 0.17 0.19 0.18 0.21 0.21 0.17 3.88%
P/EPS 11.50 6.81 5.30 3.81 3.72 3.33 2.68 163.82%
EY 8.69 14.68 18.88 26.27 26.89 29.99 37.28 -62.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.50 0.56 0.56 0.59 0.59 0.47 8.33%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 15/05/13 26/02/13 14/11/12 14/08/12 15/05/12 23/02/12 23/11/11 -
Price 0.715 0.725 0.71 0.78 0.80 0.89 0.63 -
P/RPS 0.17 0.17 0.17 0.19 0.20 0.24 0.19 -7.14%
P/EPS 10.97 7.06 4.82 3.86 3.63 3.96 2.91 142.02%
EY 9.12 14.17 20.74 25.93 27.56 25.27 34.32 -58.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.51 0.57 0.58 0.70 0.51 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