[TOMEI] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 50.48%
YoY- -21.73%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 261,407 283,742 408,085 305,551 232,991 166,711 132,680 11.95%
PBT 1,502 7,428 -5,632 15,951 20,247 15,621 9,549 -26.51%
Tax -1,217 -2,285 902 -4,317 -5,167 -4,111 -2,389 -10.62%
NP 285 5,143 -4,730 11,634 15,080 11,510 7,160 -41.55%
-
NP to SH 126 4,717 -4,790 11,390 14,552 11,269 6,854 -48.61%
-
Tax Rate 81.03% 30.76% - 27.06% 25.52% 26.32% 25.02% -
Total Cost 261,122 278,599 412,815 293,917 217,911 155,201 125,520 12.97%
-
Net Worth 184,338 189,882 185,724 189,882 159,379 136,307 118,433 7.64%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 184,338 189,882 185,724 189,882 159,379 136,307 118,433 7.64%
NOSH 138,600 138,600 138,600 138,600 138,590 134,958 125,992 1.60%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 0.11% 1.81% -1.16% 3.81% 6.47% 6.90% 5.40% -
ROE 0.07% 2.48% -2.58% 6.00% 9.13% 8.27% 5.79% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 188.61 204.72 294.43 220.46 168.11 123.53 105.31 10.19%
EPS 0.09 3.40 -3.46 8.22 10.50 8.35 5.44 -49.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.37 1.34 1.37 1.15 1.01 0.94 5.95%
Adjusted Per Share Value based on latest NOSH - 138,600
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 188.61 204.72 294.43 220.46 168.10 120.28 95.73 11.96%
EPS 0.09 3.40 -3.46 8.22 10.50 8.13 4.95 -48.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.37 1.34 1.37 1.1499 0.9835 0.8545 7.64%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.56 0.60 0.71 0.77 0.69 0.52 0.49 -
P/RPS 0.30 0.29 0.24 0.35 0.41 0.42 0.47 -7.20%
P/EPS 616.00 17.63 -20.54 9.37 6.57 6.23 9.01 102.14%
EY 0.16 5.67 -4.87 10.67 15.22 16.06 11.10 -50.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.53 0.56 0.60 0.51 0.52 -3.49%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 20/08/15 21/08/14 21/08/13 14/08/12 25/08/11 26/08/10 20/08/09 -
Price 0.455 0.675 0.71 0.78 0.67 0.59 0.52 -
P/RPS 0.24 0.33 0.24 0.35 0.40 0.48 0.49 -11.21%
P/EPS 500.50 19.83 -20.54 9.49 6.38 7.07 9.56 93.35%
EY 0.20 5.04 -4.87 10.54 15.67 14.15 10.46 -48.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.49 0.53 0.57 0.58 0.58 0.55 -7.69%

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