[TOMEI] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -40.99%
YoY- 24.32%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 115,244 93,710 95,865 79,047 87,664 83,345 84,865 22.65%
PBT 11,081 8,021 6,804 6,033 9,588 7,950 8,819 16.45%
Tax -2,727 -2,818 -1,500 -1,705 -2,406 -2,697 -2,352 10.37%
NP 8,354 5,203 5,304 4,328 7,182 5,253 6,467 18.63%
-
NP to SH 8,202 4,957 5,155 4,182 7,087 5,155 6,230 20.14%
-
Tax Rate 24.61% 35.13% 22.05% 28.26% 25.09% 33.92% 26.67% -
Total Cost 106,890 88,507 90,561 74,719 80,482 78,092 78,398 22.98%
-
Net Worth 162,100 152,397 146,889 139,861 132,553 128,559 123,591 19.84%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 162,100 152,397 146,889 139,861 132,553 128,559 123,591 19.84%
NOSH 138,547 138,543 138,575 138,476 131,240 126,039 126,113 6.47%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 7.25% 5.55% 5.53% 5.48% 8.19% 6.30% 7.62% -
ROE 5.06% 3.25% 3.51% 2.99% 5.35% 4.01% 5.04% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 83.18 67.64 69.18 57.08 66.80 66.13 67.29 15.19%
EPS 5.92 3.58 3.72 3.02 5.40 4.09 4.94 12.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.10 1.06 1.01 1.01 1.02 0.98 12.55%
Adjusted Per Share Value based on latest NOSH - 138,476
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 83.15 67.61 69.17 57.03 63.25 60.13 61.23 22.65%
EPS 5.92 3.58 3.72 3.02 5.11 3.72 4.49 20.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1696 1.0996 1.0598 1.0091 0.9564 0.9276 0.8917 19.84%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.65 0.71 0.63 0.52 0.56 0.59 0.53 -
P/RPS 0.78 1.05 0.91 0.91 0.84 0.89 0.79 -0.84%
P/EPS 10.98 19.84 16.94 17.22 10.37 14.43 10.73 1.54%
EY 9.11 5.04 5.90 5.81 9.64 6.93 9.32 -1.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.65 0.59 0.51 0.55 0.58 0.54 2.45%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 12/05/11 24/02/11 25/11/10 26/08/10 19/05/10 24/02/10 18/11/09 -
Price 0.69 0.63 0.71 0.59 0.52 0.70 0.57 -
P/RPS 0.83 0.93 1.03 1.03 0.78 1.06 0.85 -1.57%
P/EPS 11.66 17.61 19.09 19.54 9.63 17.11 11.54 0.69%
EY 8.58 5.68 5.24 5.12 10.38 5.84 8.67 -0.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.57 0.67 0.58 0.51 0.69 0.58 1.14%

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