[TOMEI] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 9.64%
YoY- 8.87%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 577,134 685,691 577,947 422,566 334,921 283,398 267,553 13.66%
PBT 9,324 86 41,409 35,072 32,390 16,208 23,814 -14.46%
Tax -4,174 -1,723 -12,390 -9,485 -9,160 -4,669 -5,698 -5.05%
NP 5,150 -1,637 29,019 25,587 23,230 11,539 18,116 -18.90%
-
NP to SH 5,102 -1,938 28,036 24,664 22,654 11,387 17,222 -18.34%
-
Tax Rate 44.77% 2,003.49% 29.92% 27.04% 28.28% 28.81% 23.93% -
Total Cost 571,984 687,328 548,928 396,979 311,691 271,859 249,437 14.82%
-
Net Worth 189,882 185,724 189,882 159,443 139,861 118,432 109,681 9.57%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 189,882 185,724 189,882 159,443 139,861 118,432 109,681 9.57%
NOSH 138,600 138,600 138,600 138,646 138,476 125,992 126,070 1.59%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 0.89% -0.24% 5.02% 6.06% 6.94% 4.07% 6.77% -
ROE 2.69% -1.04% 14.76% 15.47% 16.20% 9.61% 15.70% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 416.40 494.73 416.99 304.78 241.86 224.93 212.23 11.88%
EPS 3.68 -1.40 20.23 17.79 16.36 9.04 13.66 -19.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.34 1.37 1.15 1.01 0.94 0.87 7.85%
Adjusted Per Share Value based on latest NOSH - 138,646
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 416.40 494.73 416.99 304.88 241.65 204.47 193.04 13.66%
EPS 3.68 -1.40 20.23 17.80 16.34 8.22 12.43 -18.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.34 1.37 1.1504 1.0091 0.8545 0.7914 9.57%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.60 0.71 0.77 0.69 0.52 0.49 0.70 -
P/RPS 0.14 0.14 0.18 0.23 0.21 0.22 0.33 -13.31%
P/EPS 16.30 -50.78 3.81 3.88 3.18 5.42 5.12 21.27%
EY 6.14 -1.97 26.27 25.78 31.46 18.44 19.52 -17.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.53 0.56 0.60 0.51 0.52 0.80 -9.47%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 21/08/14 21/08/13 14/08/12 25/08/11 26/08/10 20/08/09 21/08/08 -
Price 0.675 0.71 0.78 0.67 0.59 0.52 0.64 -
P/RPS 0.16 0.14 0.19 0.22 0.24 0.23 0.30 -9.94%
P/EPS 18.34 -50.78 3.86 3.77 3.61 5.75 4.68 25.54%
EY 5.45 -1.97 25.93 26.55 27.73 17.38 21.34 -20.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.53 0.57 0.58 0.58 0.55 0.74 -6.63%

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