[TOMEI] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 39.4%
YoY- 20.2%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 262,576 166,711 87,664 300,890 217,545 132,680 65,079 153.22%
PBT 22,425 15,621 9,588 26,318 18,368 9,549 4,885 175.95%
Tax -5,611 -4,111 -2,406 -7,438 -4,741 -2,389 -1,217 176.75%
NP 16,814 11,510 7,182 18,880 13,627 7,160 3,668 175.69%
-
NP to SH 16,424 11,269 7,087 18,239 13,084 6,854 3,490 180.56%
-
Tax Rate 25.02% 26.32% 25.09% 28.26% 25.81% 25.02% 24.91% -
Total Cost 245,762 155,201 80,482 282,010 203,918 125,520 61,411 151.85%
-
Net Worth 144,356 136,307 132,553 128,479 123,529 118,433 117,173 14.90%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 144,356 136,307 132,553 128,479 123,529 118,433 117,173 14.90%
NOSH 136,185 134,958 131,240 125,959 126,050 125,992 125,992 5.31%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.40% 6.90% 8.19% 6.27% 6.26% 5.40% 5.64% -
ROE 11.38% 8.27% 5.35% 14.20% 10.59% 5.79% 2.98% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 192.81 123.53 66.80 238.88 172.59 105.31 51.65 140.45%
EPS 12.06 8.35 5.40 14.48 10.38 5.44 2.77 166.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.01 1.01 1.02 0.98 0.94 0.93 9.10%
Adjusted Per Share Value based on latest NOSH - 126,039
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 189.45 120.28 63.25 217.09 156.96 95.73 46.95 153.24%
EPS 11.85 8.13 5.11 13.16 9.44 4.95 2.52 180.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0415 0.9835 0.9564 0.927 0.8913 0.8545 0.8454 14.90%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.63 0.52 0.56 0.59 0.53 0.49 0.44 -
P/RPS 0.33 0.42 0.84 0.25 0.31 0.47 0.85 -46.75%
P/EPS 5.22 6.23 10.37 4.07 5.11 9.01 15.88 -52.33%
EY 19.14 16.06 9.64 24.54 19.58 11.10 6.30 109.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.51 0.55 0.58 0.54 0.52 0.47 16.35%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 19/05/10 24/02/10 18/11/09 20/08/09 27/05/09 -
Price 0.71 0.59 0.52 0.70 0.57 0.52 0.51 -
P/RPS 0.37 0.48 0.78 0.29 0.33 0.49 0.99 -48.08%
P/EPS 5.89 7.07 9.63 4.83 5.49 9.56 18.41 -53.18%
EY 16.99 14.15 10.38 20.69 18.21 10.46 5.43 113.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.58 0.51 0.69 0.58 0.55 0.55 14.04%

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