[TOMEI] YoY 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- 22.06%
YoY- -7.72%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
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 169,624 157,374 151,231 155,685 115,244 87,664 65,079 17.30%
PBT 9,009 6,218 3,583 10,458 11,081 9,588 4,885 10.73%
Tax -3,371 -1,825 -1,175 -2,744 -2,727 -2,406 -1,217 18.49%
NP 5,638 4,393 2,408 7,714 8,354 7,182 3,668 7.42%
-
NP to SH 5,461 4,097 2,364 7,569 8,202 7,087 3,490 7.74%
-
Tax Rate 37.42% 29.35% 32.79% 26.24% 24.61% 25.09% 24.91% -
Total Cost 163,986 152,981 148,823 147,971 106,890 80,482 61,411 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 2.86% 2.14% 1.21% 3.96% 5.06% 5.35% 2.98% -
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 122.38 113.55 109.11 112.31 83.18 66.80 51.65 15.45%
EPS 3.94 2.96 1.71 5.46 5.92 5.40 2.77 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 122.38 113.55 109.11 112.33 83.15 63.25 46.95 17.30%
EPS 3.94 2.96 1.71 5.46 5.92 5.11 2.52 7.72%
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 0.43 0.61 0.69 0.73 0.78 0.84 0.85 -10.73%
P/EPS 13.45 23.34 43.97 15.02 10.98 10.37 15.88 -2.72%
EY 7.43 4.28 2.27 6.66 9.11 9.64 6.30 2.78%
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 0.45 0.52 0.66 0.71 0.83 0.78 0.99 -12.30%
P/EPS 13.83 20.13 41.92 14.65 11.66 9.63 18.41 -4.65%
EY 7.23 4.97 2.39 6.83 8.58 10.38 5.43 4.88%
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