[TOMEI] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
15-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -2.03%
YoY- 35.87%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 577,049 707,620 578,703 545,828 383,866 323,475 284,207 12.52%
PBT 8,304 -1,101 14,794 45,082 31,939 31,021 17,210 -11.43%
Tax -5,352 -1,637 -5,373 -13,257 -8,750 -8,627 -4,582 2.62%
NP 2,952 -2,738 9,421 31,825 23,189 22,394 12,628 -21.50%
-
NP to SH 2,488 -2,672 9,037 30,565 22,496 21,836 12,322 -23.39%
-
Tax Rate 64.45% - 36.32% 29.41% 27.40% 27.81% 26.62% -
Total Cost 574,097 710,358 569,282 514,003 360,677 301,081 271,579 13.28%
-
Net Worth 191,267 191,267 195,425 191,304 162,100 132,553 117,173 8.50%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 191,267 191,267 195,425 191,304 162,100 132,553 117,173 8.50%
NOSH 138,600 138,600 138,600 138,626 138,547 131,240 125,992 1.60%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 0.51% -0.39% 1.63% 5.83% 6.04% 6.92% 4.44% -
ROE 1.30% -1.40% 4.62% 15.98% 13.88% 16.47% 10.52% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 416.34 510.55 417.53 393.74 277.06 246.47 225.57 10.74%
EPS 1.80 -1.93 6.52 22.05 16.24 16.64 9.78 -24.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.38 1.41 1.38 1.17 1.01 0.93 6.79%
Adjusted Per Share Value based on latest NOSH - 138,626
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 416.34 510.55 417.53 393.82 276.96 233.39 205.06 12.52%
EPS 1.80 -1.93 6.52 22.05 16.23 15.75 8.89 -23.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.38 1.41 1.3803 1.1696 0.9564 0.8454 8.50%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.53 0.69 0.75 0.82 0.65 0.56 0.44 -
P/RPS 0.13 0.14 0.18 0.21 0.23 0.23 0.20 -6.92%
P/EPS 29.52 -35.79 11.50 3.72 4.00 3.37 4.50 36.80%
EY 3.39 -2.79 8.69 26.89 24.98 29.71 22.23 -26.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.50 0.53 0.59 0.56 0.55 0.47 -3.47%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 19/05/15 20/05/14 15/05/13 15/05/12 12/05/11 19/05/10 27/05/09 -
Price 0.545 0.595 0.715 0.80 0.69 0.52 0.51 -
P/RPS 0.13 0.12 0.17 0.20 0.25 0.21 0.23 -9.06%
P/EPS 30.36 -30.86 10.97 3.63 4.25 3.13 5.21 34.12%
EY 3.29 -3.24 9.12 27.56 23.53 32.00 19.18 -25.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.51 0.58 0.59 0.51 0.55 -5.56%

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