[TOMEI] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -8.0%
YoY- -44.97%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 300,890 290,060 265,360 260,316 289,414 292,837 277,392 5.55%
PBT 26,318 24,490 19,098 19,540 21,160 26,478 29,000 -6.24%
Tax -7,438 -6,321 -4,778 -4,868 -5,653 -6,022 -6,746 6.70%
NP 18,880 18,169 14,320 14,672 15,507 20,456 22,254 -10.35%
-
NP to SH 18,239 17,445 13,708 13,960 15,174 19,673 21,280 -9.74%
-
Tax Rate 28.26% 25.81% 25.02% 24.91% 26.72% 22.74% 23.26% -
Total Cost 282,010 271,890 251,040 245,644 273,907 272,381 255,138 6.88%
-
Net Worth 128,479 123,529 118,433 117,173 114,687 113,403 109,677 11.09%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 128,479 123,529 118,433 117,173 114,687 113,403 109,677 11.09%
NOSH 125,959 126,050 125,992 125,992 126,029 126,003 126,066 -0.05%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.27% 6.26% 5.40% 5.64% 5.36% 6.99% 8.02% -
ROE 14.20% 14.12% 11.57% 11.91% 13.23% 17.35% 19.40% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 238.88 230.11 210.62 206.61 229.64 232.40 220.04 5.61%
EPS 14.48 13.84 10.88 11.08 12.04 15.61 16.88 -9.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.98 0.94 0.93 0.91 0.90 0.87 11.15%
Adjusted Per Share Value based on latest NOSH - 125,992
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 217.09 209.28 191.46 187.82 208.81 211.28 200.14 5.55%
EPS 13.16 12.59 9.89 10.07 10.95 14.19 15.35 -9.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.927 0.8913 0.8545 0.8454 0.8275 0.8182 0.7913 11.09%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.59 0.53 0.49 0.44 0.38 0.63 0.70 -
P/RPS 0.25 0.23 0.23 0.21 0.17 0.27 0.32 -15.13%
P/EPS 4.07 3.83 4.50 3.97 3.16 4.04 4.15 -1.28%
EY 24.54 26.11 22.20 25.18 31.68 24.78 24.11 1.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.54 0.52 0.47 0.42 0.70 0.80 -19.24%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 18/11/09 20/08/09 27/05/09 27/02/09 20/11/08 21/08/08 -
Price 0.70 0.57 0.52 0.51 0.44 0.47 0.64 -
P/RPS 0.29 0.25 0.25 0.25 0.19 0.20 0.29 0.00%
P/EPS 4.83 4.12 4.78 4.60 3.65 3.01 3.79 17.49%
EY 20.69 24.28 20.92 21.73 27.36 33.22 26.38 -14.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.58 0.55 0.55 0.48 0.52 0.74 -4.54%

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