[TOMEI] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 90.9%
YoY- -11.32%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 166,711 87,664 300,890 217,545 132,680 65,079 289,414 -30.83%
PBT 15,621 9,588 26,318 18,368 9,549 4,885 21,160 -18.36%
Tax -4,111 -2,406 -7,438 -4,741 -2,389 -1,217 -5,653 -19.17%
NP 11,510 7,182 18,880 13,627 7,160 3,668 15,507 -18.06%
-
NP to SH 11,269 7,087 18,239 13,084 6,854 3,490 15,174 -18.03%
-
Tax Rate 26.32% 25.09% 28.26% 25.81% 25.02% 24.91% 26.72% -
Total Cost 155,201 80,482 282,010 203,918 125,520 61,411 273,907 -31.59%
-
Net Worth 136,307 132,553 128,479 123,529 118,433 117,173 114,687 12.23%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 136,307 132,553 128,479 123,529 118,433 117,173 114,687 12.23%
NOSH 134,958 131,240 125,959 126,050 125,992 125,992 126,029 4.68%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.90% 8.19% 6.27% 6.26% 5.40% 5.64% 5.36% -
ROE 8.27% 5.35% 14.20% 10.59% 5.79% 2.98% 13.23% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 123.53 66.80 238.88 172.59 105.31 51.65 229.64 -33.93%
EPS 8.35 5.40 14.48 10.38 5.44 2.77 12.04 -21.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.01 1.02 0.98 0.94 0.93 0.91 7.21%
Adjusted Per Share Value based on latest NOSH - 126,113
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 120.28 63.25 217.09 156.96 95.73 46.95 208.81 -30.83%
EPS 8.13 5.11 13.16 9.44 4.95 2.52 10.95 -18.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9835 0.9564 0.927 0.8913 0.8545 0.8454 0.8275 12.23%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.52 0.56 0.59 0.53 0.49 0.44 0.38 -
P/RPS 0.42 0.84 0.25 0.31 0.47 0.85 0.17 83.05%
P/EPS 6.23 10.37 4.07 5.11 9.01 15.88 3.16 57.42%
EY 16.06 9.64 24.54 19.58 11.10 6.30 31.68 -36.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.58 0.54 0.52 0.47 0.42 13.85%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 19/05/10 24/02/10 18/11/09 20/08/09 27/05/09 27/02/09 -
Price 0.59 0.52 0.70 0.57 0.52 0.51 0.44 -
P/RPS 0.48 0.78 0.29 0.33 0.49 0.99 0.19 85.80%
P/EPS 7.07 9.63 4.83 5.49 9.56 18.41 3.65 55.57%
EY 14.15 10.38 20.69 18.21 10.46 5.43 27.36 -35.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.51 0.69 0.58 0.55 0.55 0.48 13.48%

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