[TOMEI] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 30.18%
YoY- 17.23%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 368,270 232,991 115,244 356,286 262,576 166,711 87,664 160.12%
PBT 34,988 20,247 11,081 30,446 22,425 15,621 9,588 136.83%
Tax -8,875 -5,167 -2,727 -8,429 -5,611 -4,111 -2,406 138.54%
NP 26,113 15,080 8,354 22,017 16,814 11,510 7,182 136.26%
-
NP to SH 24,997 14,552 8,202 21,381 16,424 11,269 7,087 131.53%
-
Tax Rate 25.37% 25.52% 24.61% 27.69% 25.02% 26.32% 25.09% -
Total Cost 342,157 217,911 106,890 334,269 245,762 155,201 80,482 162.20%
-
Net Worth 170,434 159,379 162,100 147,756 144,356 136,307 132,553 18.22%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 170,434 159,379 162,100 147,756 144,356 136,307 132,553 18.22%
NOSH 138,564 138,590 138,547 136,811 136,185 134,958 131,240 3.68%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.09% 6.47% 7.25% 6.18% 6.40% 6.90% 8.19% -
ROE 14.67% 9.13% 5.06% 14.47% 11.38% 8.27% 5.35% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 265.78 168.11 83.18 260.42 192.81 123.53 66.80 150.87%
EPS 18.04 10.50 5.92 15.63 12.06 8.35 5.40 123.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.15 1.17 1.08 1.06 1.01 1.01 14.02%
Adjusted Per Share Value based on latest NOSH - 138,543
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 265.71 168.10 83.15 257.06 189.45 120.28 63.25 160.12%
EPS 18.04 10.50 5.92 15.43 11.85 8.13 5.11 131.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2297 1.1499 1.1696 1.0661 1.0415 0.9835 0.9564 18.22%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.58 0.69 0.65 0.71 0.63 0.52 0.56 -
P/RPS 0.22 0.41 0.78 0.27 0.33 0.42 0.84 -59.03%
P/EPS 3.22 6.57 10.98 4.54 5.22 6.23 10.37 -54.11%
EY 31.10 15.22 9.11 22.01 19.14 16.06 9.64 118.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.60 0.56 0.66 0.59 0.51 0.55 -9.94%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 25/08/11 12/05/11 24/02/11 25/11/10 26/08/10 19/05/10 -
Price 0.63 0.67 0.69 0.63 0.71 0.59 0.52 -
P/RPS 0.24 0.40 0.83 0.24 0.37 0.48 0.78 -54.39%
P/EPS 3.49 6.38 11.66 4.03 5.89 7.07 9.63 -49.13%
EY 28.63 15.67 8.58 24.81 16.99 14.15 10.38 96.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.58 0.59 0.58 0.67 0.58 0.51 0.00%

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