[TOMEI] QoQ TTM 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- 21.45%
YoY- 38.81%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 577,947 545,828 505,387 461,980 422,566 383,866 356,286 38.09%
PBT 41,409 45,082 45,705 43,009 35,072 31,939 30,446 22.77%
Tax -12,390 -13,257 -13,240 -11,693 -9,485 -8,750 -8,429 29.31%
NP 29,019 31,825 32,465 31,316 25,587 23,189 22,017 20.23%
-
NP to SH 28,036 30,565 31,198 29,954 24,664 22,496 21,381 19.82%
-
Tax Rate 29.92% 29.41% 28.97% 27.19% 27.04% 27.40% 27.69% -
Total Cost 548,928 514,003 472,922 430,664 396,979 360,677 334,269 39.23%
-
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 5.02% 5.83% 6.42% 6.78% 6.06% 6.04% 6.18% -
ROE 14.76% 15.98% 17.57% 17.58% 15.47% 13.88% 14.03% -
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 416.99 393.74 364.31 333.49 304.78 277.06 257.17 38.05%
EPS 20.23 22.05 22.49 21.62 17.79 16.24 15.43 19.80%
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 416.99 393.82 364.64 333.32 304.88 276.96 257.06 38.09%
EPS 20.23 22.05 22.51 21.61 17.80 16.23 15.43 19.80%
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 0.18 0.21 0.21 0.17 0.23 0.23 0.28 -25.53%
P/EPS 3.81 3.72 3.33 2.68 3.88 4.00 4.60 -11.81%
EY 26.27 26.89 29.99 37.28 25.78 24.98 21.74 13.46%
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 0.19 0.20 0.24 0.19 0.22 0.25 0.24 -14.43%
P/EPS 3.86 3.63 3.96 2.91 3.77 4.25 4.08 -3.63%
EY 25.93 27.56 25.27 34.32 26.55 23.53 24.50 3.85%
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