[TOMEI] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -2.84%
YoY- 25.53%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 465,982 460,976 356,286 350,101 333,422 350,656 300,890 33.96%
PBT 40,494 44,324 30,446 29,900 31,242 38,352 26,318 33.38%
Tax -10,334 -10,908 -8,429 -7,481 -8,222 -9,624 -7,438 24.58%
NP 30,160 33,416 22,017 22,418 23,020 28,728 18,880 36.77%
-
NP to SH 29,104 32,808 21,381 21,898 22,538 28,348 18,239 36.66%
-
Tax Rate 25.52% 24.61% 27.69% 25.02% 26.32% 25.09% 28.26% -
Total Cost 435,822 427,560 334,269 327,682 310,402 321,928 282,010 33.77%
-
Net Worth 159,379 162,100 147,756 144,356 136,307 132,553 128,479 15.49%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 159,379 162,100 147,756 144,356 136,307 132,553 128,479 15.49%
NOSH 138,590 138,547 136,811 136,185 134,958 131,240 125,959 6.59%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.47% 7.25% 6.18% 6.40% 6.90% 8.19% 6.27% -
ROE 18.26% 20.24% 14.47% 15.17% 16.53% 21.39% 14.20% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 336.23 332.72 260.42 257.08 247.06 267.19 238.88 25.67%
EPS 21.00 23.68 15.63 16.08 16.70 21.60 14.48 28.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.17 1.08 1.06 1.01 1.01 1.02 8.34%
Adjusted Per Share Value based on latest NOSH - 138,575
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 336.21 332.59 257.06 252.60 240.56 253.00 217.09 33.96%
EPS 21.00 23.67 15.43 15.80 16.26 20.45 13.16 36.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1499 1.1696 1.0661 1.0415 0.9835 0.9564 0.927 15.49%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.69 0.65 0.71 0.63 0.52 0.56 0.59 -
P/RPS 0.21 0.20 0.27 0.25 0.21 0.21 0.25 -11.00%
P/EPS 3.29 2.74 4.54 3.92 3.11 2.59 4.07 -13.25%
EY 30.43 36.43 22.01 25.52 32.12 38.57 24.54 15.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.56 0.66 0.59 0.51 0.55 0.58 2.29%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 12/05/11 24/02/11 25/11/10 26/08/10 19/05/10 24/02/10 -
Price 0.67 0.69 0.63 0.71 0.59 0.52 0.70 -
P/RPS 0.20 0.21 0.24 0.28 0.24 0.19 0.29 -21.99%
P/EPS 3.19 2.91 4.03 4.42 3.53 2.41 4.83 -24.21%
EY 31.34 34.32 24.81 22.65 28.31 41.54 20.69 31.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.58 0.67 0.58 0.51 0.69 -10.96%

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