[TOMEI] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
15-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -33.6%
YoY- -68.77%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 492,940 678,496 629,496 604,924 622,740 460,976 350,656 5.83%
PBT 19,008 36,036 24,872 14,332 41,832 44,324 38,352 -11.03%
Tax -5,768 -13,484 -7,300 -4,700 -10,976 -10,908 -9,624 -8.17%
NP 13,240 22,552 17,572 9,632 30,856 33,416 28,728 -12.10%
-
NP to SH 13,592 21,844 16,388 9,456 30,276 32,808 28,348 -11.52%
-
Tax Rate 30.35% 37.42% 29.35% 32.79% 26.24% 24.61% 25.09% -
Total Cost 479,700 655,944 611,924 595,292 591,884 427,560 321,928 6.86%
-
Net Worth 188,496 191,267 191,267 195,425 191,304 162,100 132,553 6.03%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 188,496 191,267 191,267 195,425 191,304 162,100 132,553 6.03%
NOSH 138,600 138,600 138,600 138,600 138,626 138,547 131,240 0.91%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.69% 3.32% 2.79% 1.59% 4.95% 7.25% 8.19% -
ROE 7.21% 11.42% 8.57% 4.84% 15.83% 20.24% 21.39% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 355.66 489.54 454.18 436.45 449.22 332.72 267.19 4.87%
EPS 9.80 15.76 11.84 6.84 21.84 23.68 21.60 -12.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.38 1.38 1.41 1.38 1.17 1.01 5.07%
Adjusted Per Share Value based on latest NOSH - 138,600
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 355.66 489.54 454.18 436.45 449.31 332.59 253.00 5.83%
EPS 9.80 15.76 11.84 6.84 21.84 23.67 20.45 -11.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.38 1.38 1.41 1.3803 1.1696 0.9564 6.03%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.50 0.53 0.69 0.75 0.82 0.65 0.56 -
P/RPS 0.14 0.11 0.15 0.17 0.18 0.20 0.21 -6.52%
P/EPS 5.10 3.36 5.84 10.99 3.75 2.74 2.59 11.94%
EY 19.61 29.74 17.14 9.10 26.63 36.43 38.57 -10.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.50 0.53 0.59 0.56 0.55 -6.38%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/05/16 19/05/15 20/05/14 15/05/13 15/05/12 12/05/11 19/05/10 -
Price 0.475 0.545 0.595 0.715 0.80 0.69 0.52 -
P/RPS 0.13 0.11 0.13 0.16 0.18 0.21 0.19 -6.12%
P/EPS 4.84 3.46 5.03 10.48 3.66 2.91 2.41 12.31%
EY 20.65 28.92 19.87 9.54 27.30 34.32 41.54 -10.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.43 0.51 0.58 0.59 0.51 -6.07%

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