[TOMEI] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 14.52%
YoY- 52.2%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 611,102 622,740 505,387 491,026 465,982 460,976 356,286 43.33%
PBT 31,902 41,832 45,705 46,650 40,494 44,324 30,446 3.16%
Tax -8,634 -10,976 -13,240 -11,833 -10,334 -10,908 -8,429 1.61%
NP 23,268 30,856 32,465 34,817 30,160 33,416 22,017 3.75%
-
NP to SH 22,780 30,276 31,198 33,329 29,104 32,808 21,381 4.31%
-
Tax Rate 27.06% 26.24% 28.97% 25.37% 25.52% 24.61% 27.69% -
Total Cost 587,834 591,884 472,922 456,209 435,822 427,560 334,269 45.74%
-
Net Worth 189,882 191,304 177,403 170,434 159,379 162,100 147,756 18.22%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 189,882 191,304 177,403 170,434 159,379 162,100 147,756 18.22%
NOSH 138,600 138,626 138,596 138,564 138,590 138,547 136,811 0.87%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.81% 4.95% 6.42% 7.09% 6.47% 7.25% 6.18% -
ROE 12.00% 15.83% 17.59% 19.56% 18.26% 20.24% 14.47% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 440.91 449.22 364.65 354.37 336.23 332.72 260.42 42.09%
EPS 16.44 21.84 22.51 24.05 21.00 23.68 15.63 3.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.38 1.28 1.23 1.15 1.17 1.08 17.19%
Adjusted Per Share Value based on latest NOSH - 138,527
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 440.91 449.31 364.64 354.28 336.21 332.59 257.06 43.33%
EPS 16.44 21.84 22.51 24.05 21.00 23.67 15.43 4.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.3803 1.28 1.2297 1.1499 1.1696 1.0661 18.21%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.77 0.82 0.75 0.58 0.69 0.65 0.71 -
P/RPS 0.17 0.18 0.21 0.16 0.21 0.20 0.27 -26.55%
P/EPS 4.68 3.75 3.33 2.41 3.29 2.74 4.54 2.04%
EY 21.35 26.63 30.01 41.47 30.43 36.43 22.01 -2.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.59 0.59 0.47 0.60 0.56 0.66 -10.38%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 14/08/12 15/05/12 23/02/12 23/11/11 25/08/11 12/05/11 24/02/11 -
Price 0.78 0.80 0.89 0.63 0.67 0.69 0.63 -
P/RPS 0.18 0.18 0.24 0.18 0.20 0.21 0.24 -17.46%
P/EPS 4.75 3.66 3.95 2.62 3.19 2.91 4.03 11.59%
EY 21.07 27.30 25.29 38.18 31.34 34.32 24.81 -10.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.70 0.51 0.58 0.59 0.58 -1.15%

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