[TOMEI] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -22.87%
YoY- 23.3%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 290,060 265,360 260,316 289,414 292,837 277,392 281,144 2.10%
PBT 24,490 19,098 19,540 21,160 26,478 29,000 35,340 -21.67%
Tax -6,321 -4,778 -4,868 -5,653 -6,022 -6,746 -9,152 -21.84%
NP 18,169 14,320 14,672 15,507 20,456 22,254 26,188 -21.61%
-
NP to SH 17,445 13,708 13,960 15,174 19,673 21,280 25,368 -22.07%
-
Tax Rate 25.81% 25.02% 24.91% 26.72% 22.74% 23.26% 25.90% -
Total Cost 271,890 251,040 245,644 273,907 272,381 255,138 254,956 4.37%
-
Net Worth 123,529 118,433 117,173 114,687 113,403 109,677 107,170 9.92%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 123,529 118,433 117,173 114,687 113,403 109,677 107,170 9.92%
NOSH 126,050 125,992 125,992 126,029 126,003 126,066 126,083 -0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.26% 5.40% 5.64% 5.36% 6.99% 8.02% 9.31% -
ROE 14.12% 11.57% 11.91% 13.23% 17.35% 19.40% 23.67% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 230.11 210.62 206.61 229.64 232.40 220.04 222.98 2.11%
EPS 13.84 10.88 11.08 12.04 15.61 16.88 20.12 -22.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.94 0.93 0.91 0.90 0.87 0.85 9.94%
Adjusted Per Share Value based on latest NOSH - 126,969
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 209.28 191.46 187.82 208.81 211.28 200.14 202.85 2.10%
EPS 12.59 9.89 10.07 10.95 14.19 15.35 18.30 -22.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8913 0.8545 0.8454 0.8275 0.8182 0.7913 0.7732 9.93%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.53 0.49 0.44 0.38 0.63 0.70 0.75 -
P/RPS 0.23 0.23 0.21 0.17 0.27 0.32 0.34 -22.92%
P/EPS 3.83 4.50 3.97 3.16 4.04 4.15 3.73 1.77%
EY 26.11 22.20 25.18 31.68 24.78 24.11 26.83 -1.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.52 0.47 0.42 0.70 0.80 0.88 -27.76%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 20/08/09 27/05/09 27/02/09 20/11/08 21/08/08 27/05/08 -
Price 0.57 0.52 0.51 0.44 0.47 0.64 0.75 -
P/RPS 0.25 0.25 0.25 0.19 0.20 0.29 0.34 -18.51%
P/EPS 4.12 4.78 4.60 3.65 3.01 3.79 3.73 6.84%
EY 24.28 20.92 21.73 27.36 33.22 26.38 26.83 -6.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.55 0.55 0.48 0.52 0.74 0.88 -24.24%

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