[TOMEI] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 106.13%
YoY- 112.04%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 289,414 292,837 277,392 281,144 223,832 208,958 189,844 32.28%
PBT 21,160 26,478 29,000 35,340 16,213 14,604 13,800 32.79%
Tax -5,653 -6,022 -6,746 -9,152 -3,478 -2,841 -2,306 81.31%
NP 15,507 20,456 22,254 26,188 12,735 11,762 11,494 21.98%
-
NP to SH 15,174 19,673 21,280 25,368 12,307 11,564 11,452 20.53%
-
Tax Rate 26.72% 22.74% 23.26% 25.90% 21.45% 19.45% 16.71% -
Total Cost 273,907 272,381 255,138 254,956 211,097 197,196 178,350 32.93%
-
Net Worth 114,687 113,403 109,677 107,170 102,144 97,067 94,592 13.63%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 114,687 113,403 109,677 107,170 102,144 97,067 94,592 13.63%
NOSH 126,029 126,003 126,066 126,083 126,104 126,061 126,123 -0.04%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.36% 6.99% 8.02% 9.31% 5.69% 5.63% 6.05% -
ROE 13.23% 17.35% 19.40% 23.67% 12.05% 11.91% 12.11% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 229.64 232.40 220.04 222.98 177.50 165.76 150.52 32.35%
EPS 12.04 15.61 16.88 20.12 9.77 9.17 9.08 20.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.90 0.87 0.85 0.81 0.77 0.75 13.69%
Adjusted Per Share Value based on latest NOSH - 126,083
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 208.81 211.28 200.14 202.85 161.49 150.76 136.97 32.29%
EPS 10.95 14.19 15.35 18.30 8.88 8.34 8.26 20.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8275 0.8182 0.7913 0.7732 0.737 0.7003 0.6825 13.63%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.38 0.63 0.70 0.75 0.81 0.76 0.71 -
P/RPS 0.17 0.27 0.32 0.34 0.46 0.46 0.47 -49.07%
P/EPS 3.16 4.04 4.15 3.73 8.30 8.28 7.82 -45.19%
EY 31.68 24.78 24.11 26.83 12.05 12.07 12.79 82.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.70 0.80 0.88 1.00 0.99 0.95 -41.82%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 20/11/08 21/08/08 27/05/08 26/02/08 21/11/07 29/08/07 -
Price 0.44 0.47 0.64 0.75 0.75 0.75 0.68 -
P/RPS 0.19 0.20 0.29 0.34 0.42 0.45 0.45 -43.57%
P/EPS 3.65 3.01 3.79 3.73 7.68 8.18 7.49 -37.93%
EY 27.36 33.22 26.38 26.83 13.01 12.23 13.35 60.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.74 0.88 0.93 0.97 0.91 -34.59%

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