[TOMEI] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 27.26%
YoY- -11.32%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 333,422 350,656 300,890 290,060 265,360 260,316 289,414 9.92%
PBT 31,242 38,352 26,318 24,490 19,098 19,540 21,160 29.75%
Tax -8,222 -9,624 -7,438 -6,321 -4,778 -4,868 -5,653 28.45%
NP 23,020 28,728 18,880 18,169 14,320 14,672 15,507 30.22%
-
NP to SH 22,538 28,348 18,239 17,445 13,708 13,960 15,174 30.27%
-
Tax Rate 26.32% 25.09% 28.26% 25.81% 25.02% 24.91% 26.72% -
Total Cost 310,402 321,928 282,010 271,890 251,040 245,644 273,907 8.72%
-
Net Worth 136,307 132,553 128,479 123,529 118,433 117,173 114,687 12.23%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 136,307 132,553 128,479 123,529 118,433 117,173 114,687 12.23%
NOSH 134,958 131,240 125,959 126,050 125,992 125,992 126,029 4.68%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.90% 8.19% 6.27% 6.26% 5.40% 5.64% 5.36% -
ROE 16.53% 21.39% 14.20% 14.12% 11.57% 11.91% 13.23% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 247.06 267.19 238.88 230.11 210.62 206.61 229.64 5.00%
EPS 16.70 21.60 14.48 13.84 10.88 11.08 12.04 24.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.01 1.02 0.98 0.94 0.93 0.91 7.21%
Adjusted Per Share Value based on latest NOSH - 126,113
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 240.56 253.00 217.09 209.28 191.46 187.82 208.81 9.92%
EPS 16.26 20.45 13.16 12.59 9.89 10.07 10.95 30.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9835 0.9564 0.927 0.8913 0.8545 0.8454 0.8275 12.23%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.52 0.56 0.59 0.53 0.49 0.44 0.38 -
P/RPS 0.21 0.21 0.25 0.23 0.23 0.21 0.17 15.17%
P/EPS 3.11 2.59 4.07 3.83 4.50 3.97 3.16 -1.06%
EY 32.12 38.57 24.54 26.11 22.20 25.18 31.68 0.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.58 0.54 0.52 0.47 0.42 13.85%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 19/05/10 24/02/10 18/11/09 20/08/09 27/05/09 27/02/09 -
Price 0.59 0.52 0.70 0.57 0.52 0.51 0.44 -
P/RPS 0.24 0.19 0.29 0.25 0.25 0.25 0.19 16.90%
P/EPS 3.53 2.41 4.83 4.12 4.78 4.60 3.65 -2.20%
EY 28.31 41.54 20.69 24.28 20.92 21.73 27.36 2.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.51 0.69 0.58 0.55 0.55 0.48 13.48%

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