[TOMEI] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
14-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -27.2%
YoY- -31.87%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 685,691 578,703 583,157 578,818 577,947 545,828 505,387 22.57%
PBT 86 14,794 21,669 30,060 41,409 45,082 45,705 -98.48%
Tax -1,723 -5,373 -6,942 -9,113 -12,390 -13,257 -13,240 -74.35%
NP -1,637 9,421 14,727 20,947 29,019 31,825 32,465 -
-
NP to SH -1,938 9,037 14,242 20,409 28,036 30,565 31,198 -
-
Tax Rate 2,003.49% 36.32% 32.04% 30.32% 29.92% 29.41% 28.97% -
Total Cost 687,328 569,282 568,430 557,871 548,928 514,003 472,922 28.33%
-
Net Worth 185,724 195,425 192,653 192,653 189,882 191,304 177,567 3.04%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 185,724 195,425 192,653 192,653 189,882 191,304 177,567 3.04%
NOSH 138,600 138,600 138,600 138,600 138,600 138,626 138,724 -0.05%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -0.24% 1.63% 2.53% 3.62% 5.02% 5.83% 6.42% -
ROE -1.04% 4.62% 7.39% 10.59% 14.76% 15.98% 17.57% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 494.73 417.53 420.75 417.62 416.99 393.74 364.31 22.65%
EPS -1.40 6.52 10.28 14.73 20.23 22.05 22.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.41 1.39 1.39 1.37 1.38 1.28 3.10%
Adjusted Per Share Value based on latest NOSH - 138,600
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 494.73 417.53 420.75 417.62 416.99 393.82 364.64 22.57%
EPS -1.40 6.52 10.28 14.73 20.23 22.05 22.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.41 1.39 1.39 1.37 1.3803 1.2812 3.03%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.71 0.75 0.70 0.78 0.77 0.82 0.75 -
P/RPS 0.14 0.18 0.17 0.19 0.18 0.21 0.21 -23.70%
P/EPS -50.78 11.50 6.81 5.30 3.81 3.72 3.33 -
EY -1.97 8.69 14.68 18.88 26.27 26.89 29.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.50 0.56 0.56 0.59 0.59 -6.90%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 15/05/13 26/02/13 14/11/12 14/08/12 15/05/12 23/02/12 -
Price 0.71 0.715 0.725 0.71 0.78 0.80 0.89 -
P/RPS 0.14 0.17 0.17 0.17 0.19 0.20 0.24 -30.20%
P/EPS -50.78 10.97 7.06 4.82 3.86 3.63 3.96 -
EY -1.97 9.12 14.17 20.74 25.93 27.56 25.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.52 0.51 0.57 0.58 0.70 -16.94%

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