[TOMEI] QoQ TTM 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- -2.03%
YoY- 35.87%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 583,157 578,818 577,947 545,828 505,387 461,980 422,566 23.83%
PBT 21,669 30,060 41,409 45,082 45,705 43,009 35,072 -27.35%
Tax -6,942 -9,113 -12,390 -13,257 -13,240 -11,693 -9,485 -18.70%
NP 14,727 20,947 29,019 31,825 32,465 31,316 25,587 -30.69%
-
NP to SH 14,242 20,409 28,036 30,565 31,198 29,954 24,664 -30.54%
-
Tax Rate 32.04% 30.32% 29.92% 29.41% 28.97% 27.19% 27.04% -
Total Cost 568,430 557,871 548,928 514,003 472,922 430,664 396,979 26.90%
-
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 2.53% 3.62% 5.02% 5.83% 6.42% 6.78% 6.06% -
ROE 7.39% 10.59% 14.76% 15.98% 17.57% 17.58% 15.47% -
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 420.75 417.62 416.99 393.74 364.31 333.49 304.78 23.86%
EPS 10.28 14.73 20.23 22.05 22.49 21.62 17.79 -30.50%
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 420.75 417.62 416.99 393.82 364.64 333.32 304.88 23.83%
EPS 10.28 14.73 20.23 22.05 22.51 21.61 17.80 -30.53%
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 0.17 0.19 0.18 0.21 0.21 0.17 0.23 -18.17%
P/EPS 6.81 5.30 3.81 3.72 3.33 2.68 3.88 45.25%
EY 14.68 18.88 26.27 26.89 29.99 37.28 25.78 -31.18%
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 0.17 0.17 0.19 0.20 0.24 0.19 0.22 -15.72%
P/EPS 7.06 4.82 3.86 3.63 3.96 2.91 3.77 51.64%
EY 14.17 20.74 25.93 27.56 25.27 34.32 26.55 -34.07%
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