[TOMEI] YoY Annualized Quarter 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- -2.96%
YoY- -7.72%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 678,496 629,496 604,924 622,740 460,976 350,656 260,316 17.30%
PBT 36,036 24,872 14,332 41,832 44,324 38,352 19,540 10.73%
Tax -13,484 -7,300 -4,700 -10,976 -10,908 -9,624 -4,868 18.49%
NP 22,552 17,572 9,632 30,856 33,416 28,728 14,672 7.42%
-
NP to SH 21,844 16,388 9,456 30,276 32,808 28,348 13,960 7.74%
-
Tax Rate 37.42% 29.35% 32.79% 26.24% 24.61% 25.09% 24.91% -
Total Cost 655,944 611,924 595,292 591,884 427,560 321,928 245,644 17.77%
-
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 3.32% 2.79% 1.59% 4.95% 7.25% 8.19% 5.64% -
ROE 11.42% 8.57% 4.84% 15.83% 20.24% 21.39% 11.91% -
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 489.54 454.18 436.45 449.22 332.72 267.19 206.61 15.45%
EPS 15.76 11.84 6.84 21.84 23.68 21.60 11.08 6.04%
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 489.54 454.18 436.45 449.31 332.59 253.00 187.82 17.30%
EPS 15.76 11.84 6.84 21.84 23.67 20.45 10.07 7.74%
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 0.11 0.15 0.17 0.18 0.20 0.21 0.21 -10.21%
P/EPS 3.36 5.84 10.99 3.75 2.74 2.59 3.97 -2.74%
EY 29.74 17.14 9.10 26.63 36.43 38.57 25.18 2.81%
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 0.11 0.13 0.16 0.18 0.21 0.19 0.25 -12.78%
P/EPS 3.46 5.03 10.48 3.66 2.91 2.41 4.60 -4.63%
EY 28.92 19.87 9.54 27.30 34.32 41.54 21.73 4.87%
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