[TOMEI] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -61.14%
YoY- 103.07%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 356,286 262,576 166,711 87,664 300,890 217,545 132,680 92.84%
PBT 30,446 22,425 15,621 9,588 26,318 18,368 9,549 116.17%
Tax -8,429 -5,611 -4,111 -2,406 -7,438 -4,741 -2,389 131.22%
NP 22,017 16,814 11,510 7,182 18,880 13,627 7,160 111.02%
-
NP to SH 21,381 16,424 11,269 7,087 18,239 13,084 6,854 113.05%
-
Tax Rate 27.69% 25.02% 26.32% 25.09% 28.26% 25.81% 25.02% -
Total Cost 334,269 245,762 155,201 80,482 282,010 203,918 125,520 91.78%
-
Net Worth 147,756 144,356 136,307 132,553 128,479 123,529 118,433 15.84%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 147,756 144,356 136,307 132,553 128,479 123,529 118,433 15.84%
NOSH 136,811 136,185 134,958 131,240 125,959 126,050 125,992 5.62%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.18% 6.40% 6.90% 8.19% 6.27% 6.26% 5.40% -
ROE 14.47% 11.38% 8.27% 5.35% 14.20% 10.59% 5.79% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 260.42 192.81 123.53 66.80 238.88 172.59 105.31 82.56%
EPS 15.63 12.06 8.35 5.40 14.48 10.38 5.44 101.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.06 1.01 1.01 1.02 0.98 0.94 9.66%
Adjusted Per Share Value based on latest NOSH - 131,240
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 257.06 189.45 120.28 63.25 217.09 156.96 95.73 92.84%
EPS 15.43 11.85 8.13 5.11 13.16 9.44 4.95 112.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0661 1.0415 0.9835 0.9564 0.927 0.8913 0.8545 15.84%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.71 0.63 0.52 0.56 0.59 0.53 0.49 -
P/RPS 0.27 0.33 0.42 0.84 0.25 0.31 0.47 -30.82%
P/EPS 4.54 5.22 6.23 10.37 4.07 5.11 9.01 -36.59%
EY 22.01 19.14 16.06 9.64 24.54 19.58 11.10 57.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.59 0.51 0.55 0.58 0.54 0.52 17.17%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 25/11/10 26/08/10 19/05/10 24/02/10 18/11/09 20/08/09 -
Price 0.63 0.71 0.59 0.52 0.70 0.57 0.52 -
P/RPS 0.24 0.37 0.48 0.78 0.29 0.33 0.49 -37.78%
P/EPS 4.03 5.89 7.07 9.63 4.83 5.49 9.56 -43.69%
EY 24.81 16.99 14.15 10.38 20.69 18.21 10.46 77.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.67 0.58 0.51 0.69 0.58 0.55 3.59%

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