[TOMEI] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 38.67%
YoY- 70.13%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 132,680 65,079 289,414 219,628 138,696 70,286 223,832 -29.45%
PBT 9,549 4,885 21,160 19,859 14,500 8,835 16,213 -29.75%
Tax -2,389 -1,217 -5,653 -4,517 -3,373 -2,288 -3,478 -22.16%
NP 7,160 3,668 15,507 15,342 11,127 6,547 12,735 -31.90%
-
NP to SH 6,854 3,490 15,174 14,755 10,640 6,342 12,307 -32.33%
-
Tax Rate 25.02% 24.91% 26.72% 22.75% 23.26% 25.90% 21.45% -
Total Cost 125,520 61,411 273,907 204,286 127,569 63,739 211,097 -29.31%
-
Net Worth 118,433 117,173 114,687 113,403 109,677 107,170 102,144 10.37%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 118,433 117,173 114,687 113,403 109,677 107,170 102,144 10.37%
NOSH 125,992 125,992 126,029 126,003 126,066 126,083 126,104 -0.05%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.40% 5.64% 5.36% 6.99% 8.02% 9.31% 5.69% -
ROE 5.79% 2.98% 13.23% 13.01% 9.70% 5.92% 12.05% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 105.31 51.65 229.64 174.30 110.02 55.75 177.50 -29.41%
EPS 5.44 2.77 12.04 11.71 8.44 5.03 9.77 -32.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.93 0.91 0.90 0.87 0.85 0.81 10.44%
Adjusted Per Share Value based on latest NOSH - 125,810
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 95.73 46.95 208.81 158.46 100.07 50.71 161.49 -29.45%
EPS 4.95 2.52 10.95 10.65 7.68 4.58 8.88 -32.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8545 0.8454 0.8275 0.8182 0.7913 0.7732 0.737 10.37%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.49 0.44 0.38 0.63 0.70 0.75 0.81 -
P/RPS 0.47 0.85 0.17 0.36 0.64 1.35 0.46 1.44%
P/EPS 9.01 15.88 3.16 5.38 8.29 14.91 8.30 5.62%
EY 11.10 6.30 31.68 18.59 12.06 6.71 12.05 -5.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.47 0.42 0.70 0.80 0.88 1.00 -35.36%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 27/05/09 27/02/09 20/11/08 21/08/08 27/05/08 26/02/08 -
Price 0.52 0.51 0.44 0.47 0.64 0.75 0.75 -
P/RPS 0.49 0.99 0.19 0.27 0.58 1.35 0.42 10.83%
P/EPS 9.56 18.41 3.65 4.01 7.58 14.91 7.68 15.73%
EY 10.46 5.43 27.36 24.91 13.19 6.71 13.01 -13.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.48 0.52 0.74 0.88 0.93 -29.56%

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