[TOMEI] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -3.61%
YoY- -21.75%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 87,664 83,345 84,865 67,601 65,079 69,785 80,932 5.47%
PBT 9,588 7,950 8,819 4,664 4,885 1,301 5,358 47.44%
Tax -2,406 -2,697 -2,352 -1,172 -1,217 -1,136 -1,144 64.22%
NP 7,182 5,253 6,467 3,492 3,668 165 4,214 42.72%
-
NP to SH 7,087 5,155 6,230 3,364 3,490 419 4,114 43.75%
-
Tax Rate 25.09% 33.92% 26.67% 25.13% 24.91% 87.32% 21.35% -
Total Cost 80,482 78,092 78,398 64,109 61,411 69,620 76,718 3.24%
-
Net Worth 132,553 128,559 123,591 118,432 117,173 115,542 113,229 11.08%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 132,553 128,559 123,591 118,432 117,173 115,542 113,229 11.08%
NOSH 131,240 126,039 126,113 125,992 125,992 126,969 125,810 2.85%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.19% 6.30% 7.62% 5.17% 5.64% 0.24% 5.21% -
ROE 5.35% 4.01% 5.04% 2.84% 2.98% 0.36% 3.63% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 66.80 66.13 67.29 53.65 51.65 54.96 64.33 2.54%
EPS 5.40 4.09 4.94 2.67 2.77 0.33 3.27 39.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.02 0.98 0.94 0.93 0.91 0.90 7.99%
Adjusted Per Share Value based on latest NOSH - 125,992
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 63.25 60.13 61.23 48.77 46.95 50.35 58.39 5.47%
EPS 5.11 3.72 4.49 2.43 2.52 0.30 2.97 43.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9564 0.9276 0.8917 0.8545 0.8454 0.8336 0.817 11.08%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.56 0.59 0.53 0.49 0.44 0.38 0.63 -
P/RPS 0.84 0.89 0.79 0.91 0.85 0.69 0.98 -9.77%
P/EPS 10.37 14.43 10.73 18.35 15.88 115.15 19.27 -33.86%
EY 9.64 6.93 9.32 5.45 6.30 0.87 5.19 51.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.58 0.54 0.52 0.47 0.42 0.70 -14.86%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/05/10 24/02/10 18/11/09 20/08/09 27/05/09 27/02/09 20/11/08 -
Price 0.52 0.70 0.57 0.52 0.51 0.44 0.47 -
P/RPS 0.78 1.06 0.85 0.97 0.99 0.80 0.73 4.51%
P/EPS 9.63 17.11 11.54 19.48 18.41 133.33 14.37 -23.43%
EY 10.38 5.84 8.67 5.13 5.43 0.75 6.96 30.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.69 0.58 0.55 0.55 0.48 0.52 -1.28%

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