[TOMEI] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 55.43%
YoY- 103.07%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 604,924 622,740 460,976 350,656 260,316 281,144 190,832 21.18%
PBT 14,332 41,832 44,324 38,352 19,540 35,340 15,440 -1.23%
Tax -4,700 -10,976 -10,908 -9,624 -4,868 -9,152 -3,432 5.37%
NP 9,632 30,856 33,416 28,728 14,672 26,188 12,008 -3.60%
-
NP to SH 9,456 30,276 32,808 28,348 13,960 25,368 11,964 -3.84%
-
Tax Rate 32.79% 26.24% 24.61% 25.09% 24.91% 25.90% 22.23% -
Total Cost 595,292 591,884 427,560 321,928 245,644 254,956 178,824 22.17%
-
Net Worth 195,425 191,304 162,100 132,553 117,173 107,170 97,175 12.33%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 195,425 191,304 162,100 132,553 117,173 107,170 97,175 12.33%
NOSH 138,600 138,626 138,547 131,240 125,992 126,083 126,202 1.57%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 1.59% 4.95% 7.25% 8.19% 5.64% 9.31% 6.29% -
ROE 4.84% 15.83% 20.24% 21.39% 11.91% 23.67% 12.31% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 436.45 449.22 332.72 267.19 206.61 222.98 151.21 19.30%
EPS 6.84 21.84 23.68 21.60 11.08 20.12 9.48 -5.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.38 1.17 1.01 0.93 0.85 0.77 10.59%
Adjusted Per Share Value based on latest NOSH - 131,240
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 436.45 449.31 332.59 253.00 187.82 202.85 137.69 21.17%
EPS 6.84 21.84 23.67 20.45 10.07 18.30 8.63 -3.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.3803 1.1696 0.9564 0.8454 0.7732 0.7011 12.33%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.75 0.82 0.65 0.56 0.44 0.75 0.62 -
P/RPS 0.17 0.18 0.20 0.21 0.21 0.34 0.41 -13.63%
P/EPS 10.99 3.75 2.74 2.59 3.97 3.73 6.54 9.02%
EY 9.10 26.63 36.43 38.57 25.18 26.83 15.29 -8.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 0.56 0.55 0.47 0.88 0.81 -6.81%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 15/05/13 15/05/12 12/05/11 19/05/10 27/05/09 27/05/08 23/05/07 -
Price 0.715 0.80 0.69 0.52 0.51 0.75 0.66 -
P/RPS 0.16 0.18 0.21 0.19 0.25 0.34 0.44 -15.50%
P/EPS 10.48 3.66 2.91 2.41 4.60 3.73 6.96 7.05%
EY 9.54 27.30 34.32 41.54 21.73 26.83 14.36 -6.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.58 0.59 0.51 0.55 0.88 0.86 -8.33%

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