[TOMEI] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -24.82%
YoY- -54.35%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 498,997 564,799 701,907 583,157 505,387 356,286 300,890 8.79%
PBT 2,067 5,513 -3,736 21,669 45,705 30,446 26,318 -34.54%
Tax -3,607 -3,806 -987 -6,942 -13,240 -8,429 -7,438 -11.35%
NP -1,540 1,707 -4,723 14,727 32,465 22,017 18,880 -
-
NP to SH -1,722 1,124 -4,405 14,242 31,198 21,381 18,239 -
-
Tax Rate 174.50% 69.04% - 32.04% 28.97% 27.69% 28.26% -
Total Cost 500,537 563,092 706,630 568,430 472,922 334,269 282,010 10.02%
-
Net Worth 185,724 184,338 187,004 192,653 177,403 147,756 128,479 6.33%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 185,724 184,338 187,004 192,653 177,403 147,756 128,479 6.33%
NOSH 138,600 138,600 138,522 138,600 138,596 136,811 125,959 1.60%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -0.31% 0.30% -0.67% 2.53% 6.42% 6.18% 6.27% -
ROE -0.93% 0.61% -2.36% 7.39% 17.59% 14.47% 14.20% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 360.03 407.50 506.71 420.75 364.65 260.42 238.88 7.07%
EPS -1.24 0.81 -3.18 10.28 22.51 15.63 14.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.33 1.35 1.39 1.28 1.08 1.02 4.65%
Adjusted Per Share Value based on latest NOSH - 138,600
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 360.03 407.50 506.43 420.75 364.64 257.06 217.09 8.79%
EPS -1.24 0.81 -3.18 10.28 22.51 15.43 13.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.33 1.3492 1.39 1.28 1.0661 0.927 6.33%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.53 0.58 0.69 0.70 0.75 0.71 0.59 -
P/RPS 0.15 0.14 0.14 0.17 0.21 0.27 0.25 -8.15%
P/EPS -42.66 71.52 -21.70 6.81 3.33 4.54 4.07 -
EY -2.34 1.40 -4.61 14.68 30.01 22.01 24.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.44 0.51 0.50 0.59 0.66 0.58 -6.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 16/02/15 25/02/14 26/02/13 23/02/12 24/02/11 24/02/10 -
Price 0.455 0.565 0.65 0.725 0.89 0.63 0.70 -
P/RPS 0.13 0.14 0.13 0.17 0.24 0.24 0.29 -12.51%
P/EPS -36.62 69.67 -20.44 7.06 3.95 4.03 4.83 -
EY -2.73 1.44 -4.89 14.17 25.29 24.81 20.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.42 0.48 0.52 0.70 0.58 0.69 -11.12%

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