[TOMEI] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 4.55%
YoY- 20.2%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 350,101 333,422 350,656 300,890 290,060 265,360 260,316 21.81%
PBT 29,900 31,242 38,352 26,318 24,490 19,098 19,540 32.75%
Tax -7,481 -8,222 -9,624 -7,438 -6,321 -4,778 -4,868 33.13%
NP 22,418 23,020 28,728 18,880 18,169 14,320 14,672 32.62%
-
NP to SH 21,898 22,538 28,348 18,239 17,445 13,708 13,960 34.96%
-
Tax Rate 25.02% 26.32% 25.09% 28.26% 25.81% 25.02% 24.91% -
Total Cost 327,682 310,402 321,928 282,010 271,890 251,040 245,644 21.15%
-
Net Worth 144,356 136,307 132,553 128,479 123,529 118,433 117,173 14.90%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 144,356 136,307 132,553 128,479 123,529 118,433 117,173 14.90%
NOSH 136,185 134,958 131,240 125,959 126,050 125,992 125,992 5.31%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.40% 6.90% 8.19% 6.27% 6.26% 5.40% 5.64% -
ROE 15.17% 16.53% 21.39% 14.20% 14.12% 11.57% 11.91% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 257.08 247.06 267.19 238.88 230.11 210.62 206.61 15.66%
EPS 16.08 16.70 21.60 14.48 13.84 10.88 11.08 28.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.01 1.01 1.02 0.98 0.94 0.93 9.10%
Adjusted Per Share Value based on latest NOSH - 126,039
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 252.60 240.56 253.00 217.09 209.28 191.46 187.82 21.81%
EPS 15.80 16.26 20.45 13.16 12.59 9.89 10.07 34.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0415 0.9835 0.9564 0.927 0.8913 0.8545 0.8454 14.90%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.63 0.52 0.56 0.59 0.53 0.49 0.44 -
P/RPS 0.25 0.21 0.21 0.25 0.23 0.23 0.21 12.31%
P/EPS 3.92 3.11 2.59 4.07 3.83 4.50 3.97 -0.84%
EY 25.52 32.12 38.57 24.54 26.11 22.20 25.18 0.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.51 0.55 0.58 0.54 0.52 0.47 16.35%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 19/05/10 24/02/10 18/11/09 20/08/09 27/05/09 -
Price 0.71 0.59 0.52 0.70 0.57 0.52 0.51 -
P/RPS 0.28 0.24 0.19 0.29 0.25 0.25 0.25 7.84%
P/EPS 4.42 3.53 2.41 4.83 4.12 4.78 4.60 -2.62%
EY 22.65 28.31 41.54 20.69 24.28 20.92 21.73 2.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.58 0.51 0.69 0.58 0.55 0.55 14.04%

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