[TOMEI] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 59.01%
YoY- 64.41%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 115,244 356,286 262,576 166,711 87,664 300,890 217,545 -34.55%
PBT 11,081 30,446 22,425 15,621 9,588 26,318 18,368 -28.62%
Tax -2,727 -8,429 -5,611 -4,111 -2,406 -7,438 -4,741 -30.85%
NP 8,354 22,017 16,814 11,510 7,182 18,880 13,627 -27.85%
-
NP to SH 8,202 21,381 16,424 11,269 7,087 18,239 13,084 -26.77%
-
Tax Rate 24.61% 27.69% 25.02% 26.32% 25.09% 28.26% 25.81% -
Total Cost 106,890 334,269 245,762 155,201 80,482 282,010 203,918 -35.01%
-
Net Worth 162,100 147,756 144,356 136,307 132,553 128,479 123,529 19.88%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 162,100 147,756 144,356 136,307 132,553 128,479 123,529 19.88%
NOSH 138,547 136,811 136,185 134,958 131,240 125,959 126,050 6.51%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 7.25% 6.18% 6.40% 6.90% 8.19% 6.27% 6.26% -
ROE 5.06% 14.47% 11.38% 8.27% 5.35% 14.20% 10.59% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 83.18 260.42 192.81 123.53 66.80 238.88 172.59 -38.55%
EPS 5.92 15.63 12.06 8.35 5.40 14.48 10.38 -31.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.08 1.06 1.01 1.01 1.02 0.98 12.55%
Adjusted Per Share Value based on latest NOSH - 138,476
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 83.15 257.06 189.45 120.28 63.25 217.09 156.96 -34.55%
EPS 5.92 15.43 11.85 8.13 5.11 13.16 9.44 -26.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1696 1.0661 1.0415 0.9835 0.9564 0.927 0.8913 19.88%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.65 0.71 0.63 0.52 0.56 0.59 0.53 -
P/RPS 0.78 0.27 0.33 0.42 0.84 0.25 0.31 85.09%
P/EPS 10.98 4.54 5.22 6.23 10.37 4.07 5.11 66.59%
EY 9.11 22.01 19.14 16.06 9.64 24.54 19.58 -39.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.66 0.59 0.51 0.55 0.58 0.54 2.45%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 12/05/11 24/02/11 25/11/10 26/08/10 19/05/10 24/02/10 18/11/09 -
Price 0.69 0.63 0.71 0.59 0.52 0.70 0.57 -
P/RPS 0.83 0.24 0.37 0.48 0.78 0.29 0.33 85.04%
P/EPS 11.66 4.03 5.89 7.07 9.63 4.83 5.49 65.30%
EY 8.58 24.81 16.99 14.15 10.38 20.69 18.21 -39.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.67 0.58 0.51 0.69 0.58 1.14%

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