[TOMEI] YoY TTM 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- 19.72%
YoY- 77.21%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 578,703 545,828 383,866 323,475 284,207 246,357 188,386 20.54%
PBT 14,794 45,082 31,939 31,021 17,210 21,188 32,841 -12.43%
Tax -5,373 -13,257 -8,750 -8,627 -4,582 -4,908 -3,515 7.32%
NP 9,421 31,825 23,189 22,394 12,628 16,280 29,326 -17.22%
-
NP to SH 9,037 30,565 22,496 21,836 12,322 15,658 29,226 -17.75%
-
Tax Rate 36.32% 29.41% 27.40% 27.81% 26.62% 23.16% 10.70% -
Total Cost 569,282 514,003 360,677 301,081 271,579 230,077 159,060 23.65%
-
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 1.63% 5.83% 6.04% 6.92% 4.44% 6.61% 15.57% -
ROE 4.62% 15.98% 13.88% 16.47% 10.52% 14.61% 30.08% -
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 417.53 393.74 277.06 246.47 225.57 195.39 149.27 18.68%
EPS 6.52 22.05 16.24 16.64 9.78 12.42 23.16 -19.02%
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 417.53 393.82 276.96 233.39 205.06 177.75 135.92 20.54%
EPS 6.52 22.05 16.23 15.75 8.89 11.30 21.09 -17.75%
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 0.18 0.21 0.23 0.23 0.20 0.38 0.42 -13.15%
P/EPS 11.50 3.72 4.00 3.37 4.50 6.04 2.68 27.44%
EY 8.69 26.89 24.98 29.71 22.23 16.56 37.35 -21.55%
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 0.17 0.20 0.25 0.21 0.23 0.38 0.44 -14.64%
P/EPS 10.97 3.63 4.25 3.13 5.21 6.04 2.85 25.16%
EY 9.12 27.56 23.53 32.00 19.18 16.56 35.09 -20.09%
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