[TOMEI] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 96.39%
YoY- -35.58%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 87,664 300,890 217,545 132,680 65,079 289,414 219,628 -45.81%
PBT 9,588 26,318 18,368 9,549 4,885 21,160 19,859 -38.48%
Tax -2,406 -7,438 -4,741 -2,389 -1,217 -5,653 -4,517 -34.31%
NP 7,182 18,880 13,627 7,160 3,668 15,507 15,342 -39.73%
-
NP to SH 7,087 18,239 13,084 6,854 3,490 15,174 14,755 -38.69%
-
Tax Rate 25.09% 28.26% 25.81% 25.02% 24.91% 26.72% 22.75% -
Total Cost 80,482 282,010 203,918 125,520 61,411 273,907 204,286 -46.28%
-
Net Worth 132,553 128,479 123,529 118,433 117,173 114,687 113,403 10.97%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 132,553 128,479 123,529 118,433 117,173 114,687 113,403 10.97%
NOSH 131,240 125,959 126,050 125,992 125,992 126,029 126,003 2.75%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.19% 6.27% 6.26% 5.40% 5.64% 5.36% 6.99% -
ROE 5.35% 14.20% 10.59% 5.79% 2.98% 13.23% 13.01% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 66.80 238.88 172.59 105.31 51.65 229.64 174.30 -47.26%
EPS 5.40 14.48 10.38 5.44 2.77 12.04 11.71 -40.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.02 0.98 0.94 0.93 0.91 0.90 7.99%
Adjusted Per Share Value based on latest NOSH - 125,992
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 63.25 217.09 156.96 95.73 46.95 208.81 158.46 -45.81%
EPS 5.11 13.16 9.44 4.95 2.52 10.95 10.65 -38.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9564 0.927 0.8913 0.8545 0.8454 0.8275 0.8182 10.97%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.56 0.59 0.53 0.49 0.44 0.38 0.63 -
P/RPS 0.84 0.25 0.31 0.47 0.85 0.17 0.36 76.01%
P/EPS 10.37 4.07 5.11 9.01 15.88 3.16 5.38 54.94%
EY 9.64 24.54 19.58 11.10 6.30 31.68 18.59 -35.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.58 0.54 0.52 0.47 0.42 0.70 -14.86%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/05/10 24/02/10 18/11/09 20/08/09 27/05/09 27/02/09 20/11/08 -
Price 0.52 0.70 0.57 0.52 0.51 0.44 0.47 -
P/RPS 0.78 0.29 0.33 0.49 0.99 0.19 0.27 102.97%
P/EPS 9.63 4.83 5.49 9.56 18.41 3.65 4.01 79.42%
EY 10.38 20.69 18.21 10.46 5.43 27.36 24.91 -44.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.69 0.58 0.55 0.55 0.48 0.52 -1.28%

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