[TOMEI] QoQ TTM 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- 5.21%
YoY- 3.02%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 505,387 461,980 422,566 383,866 356,286 345,921 334,921 31.46%
PBT 45,705 43,009 35,072 31,939 30,446 30,375 32,390 25.72%
Tax -13,240 -11,693 -9,485 -8,750 -8,429 -8,308 -9,160 27.75%
NP 32,465 31,316 25,587 23,189 22,017 22,067 23,230 24.92%
-
NP to SH 31,198 29,954 24,664 22,496 21,381 21,579 22,654 23.70%
-
Tax Rate 28.97% 27.19% 27.04% 27.40% 27.69% 27.35% 28.28% -
Total Cost 472,922 430,664 396,979 360,677 334,269 323,854 311,691 31.94%
-
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 6.42% 6.78% 6.06% 6.04% 6.18% 6.38% 6.94% -
ROE 17.57% 17.58% 15.47% 13.88% 14.03% 14.69% 16.20% -
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 364.31 333.49 304.78 277.06 257.17 249.63 241.86 31.30%
EPS 22.49 21.62 17.79 16.24 15.43 15.57 16.36 23.56%
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 364.64 333.32 304.88 276.96 257.06 249.58 241.65 31.45%
EPS 22.51 21.61 17.80 16.23 15.43 15.57 16.34 23.73%
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 0.21 0.17 0.23 0.23 0.28 0.25 0.21 0.00%
P/EPS 3.33 2.68 3.88 4.00 4.60 4.05 3.18 3.11%
EY 29.99 37.28 25.78 24.98 21.74 24.72 31.46 -3.13%
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 0.24 0.19 0.22 0.25 0.24 0.28 0.24 0.00%
P/EPS 3.96 2.91 3.77 4.25 4.08 4.56 3.61 6.34%
EY 25.27 34.32 26.55 23.53 24.50 21.93 27.73 -5.98%
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