[TOMEI] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -2.36%
YoY- 17.23%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 491,026 465,982 460,976 356,286 350,101 333,422 350,656 25.13%
PBT 46,650 40,494 44,324 30,446 29,900 31,242 38,352 13.93%
Tax -11,833 -10,334 -10,908 -8,429 -7,481 -8,222 -9,624 14.75%
NP 34,817 30,160 33,416 22,017 22,418 23,020 28,728 13.65%
-
NP to SH 33,329 29,104 32,808 21,381 21,898 22,538 28,348 11.38%
-
Tax Rate 25.37% 25.52% 24.61% 27.69% 25.02% 26.32% 25.09% -
Total Cost 456,209 435,822 427,560 334,269 327,682 310,402 321,928 26.13%
-
Net Worth 170,434 159,379 162,100 147,756 144,356 136,307 132,553 18.22%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 170,434 159,379 162,100 147,756 144,356 136,307 132,553 18.22%
NOSH 138,564 138,590 138,547 136,811 136,185 134,958 131,240 3.68%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.09% 6.47% 7.25% 6.18% 6.40% 6.90% 8.19% -
ROE 19.56% 18.26% 20.24% 14.47% 15.17% 16.53% 21.39% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 354.37 336.23 332.72 260.42 257.08 247.06 267.19 20.69%
EPS 24.05 21.00 23.68 15.63 16.08 16.70 21.60 7.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.15 1.17 1.08 1.06 1.01 1.01 14.02%
Adjusted Per Share Value based on latest NOSH - 138,543
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 354.28 336.21 332.59 257.06 252.60 240.56 253.00 25.13%
EPS 24.05 21.00 23.67 15.43 15.80 16.26 20.45 11.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2297 1.1499 1.1696 1.0661 1.0415 0.9835 0.9564 18.22%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.58 0.69 0.65 0.71 0.63 0.52 0.56 -
P/RPS 0.16 0.21 0.20 0.27 0.25 0.21 0.21 -16.56%
P/EPS 2.41 3.29 2.74 4.54 3.92 3.11 2.59 -4.68%
EY 41.47 30.43 36.43 22.01 25.52 32.12 38.57 4.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.60 0.56 0.66 0.59 0.51 0.55 -9.94%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 25/08/11 12/05/11 24/02/11 25/11/10 26/08/10 19/05/10 -
Price 0.63 0.67 0.69 0.63 0.71 0.59 0.52 -
P/RPS 0.18 0.20 0.21 0.24 0.28 0.24 0.19 -3.53%
P/EPS 2.62 3.19 2.91 4.03 4.42 3.53 2.41 5.72%
EY 38.18 31.34 34.32 24.81 22.65 28.31 41.54 -5.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.58 0.59 0.58 0.67 0.58 0.51 0.00%

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