[TOMEI] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 0.98%
YoY- -59.42%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 277,392 281,144 223,832 208,958 189,844 190,832 140,408 57.51%
PBT 29,000 35,340 16,213 14,604 13,800 15,440 28,981 0.04%
Tax -6,746 -9,152 -3,478 -2,841 -2,306 -3,432 -2,657 86.21%
NP 22,254 26,188 12,735 11,762 11,494 12,008 26,324 -10.60%
-
NP to SH 21,280 25,368 12,307 11,564 11,452 11,964 26,235 -13.03%
-
Tax Rate 23.26% 25.90% 21.45% 19.45% 16.71% 22.23% 9.17% -
Total Cost 255,138 254,956 211,097 197,196 178,350 178,824 114,084 71.09%
-
Net Worth 109,677 107,170 102,144 97,067 94,592 97,175 83,788 19.68%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 109,677 107,170 102,144 97,067 94,592 97,175 83,788 19.68%
NOSH 126,066 126,083 126,104 126,061 126,123 126,202 113,228 7.42%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.02% 9.31% 5.69% 5.63% 6.05% 6.29% 18.75% -
ROE 19.40% 23.67% 12.05% 11.91% 12.11% 12.31% 31.31% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 220.04 222.98 177.50 165.76 150.52 151.21 124.00 46.62%
EPS 16.88 20.12 9.77 9.17 9.08 9.48 23.17 -19.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.85 0.81 0.77 0.75 0.77 0.74 11.40%
Adjusted Per Share Value based on latest NOSH - 125,940
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 200.14 202.85 161.49 150.76 136.97 137.69 101.30 57.51%
EPS 15.35 18.30 8.88 8.34 8.26 8.63 18.93 -13.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7913 0.7732 0.737 0.7003 0.6825 0.7011 0.6045 19.68%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.70 0.75 0.81 0.76 0.71 0.62 0.69 -
P/RPS 0.32 0.34 0.46 0.46 0.47 0.41 0.56 -31.16%
P/EPS 4.15 3.73 8.30 8.28 7.82 6.54 2.98 24.73%
EY 24.11 26.83 12.05 12.07 12.79 15.29 33.58 -19.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.88 1.00 0.99 0.95 0.81 0.93 -9.55%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 27/05/08 26/02/08 21/11/07 29/08/07 23/05/07 27/02/07 -
Price 0.64 0.75 0.75 0.75 0.68 0.66 0.66 -
P/RPS 0.29 0.34 0.42 0.45 0.45 0.44 0.53 -33.12%
P/EPS 3.79 3.73 7.68 8.18 7.49 6.96 2.85 20.94%
EY 26.38 26.83 13.01 12.23 13.35 14.36 35.11 -17.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.88 0.93 0.97 0.91 0.86 0.89 -11.58%

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