[TOMEI] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 85.2%
YoY- 51.43%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 79,047 87,664 83,345 84,865 67,601 65,079 69,785 8.68%
PBT 6,033 9,588 7,950 8,819 4,664 4,885 1,301 178.86%
Tax -1,705 -2,406 -2,697 -2,352 -1,172 -1,217 -1,136 31.18%
NP 4,328 7,182 5,253 6,467 3,492 3,668 165 788.11%
-
NP to SH 4,182 7,087 5,155 6,230 3,364 3,490 419 365.52%
-
Tax Rate 28.26% 25.09% 33.92% 26.67% 25.13% 24.91% 87.32% -
Total Cost 74,719 80,482 78,092 78,398 64,109 61,411 69,620 4.83%
-
Net Worth 139,861 132,553 128,559 123,591 118,432 117,173 115,542 13.62%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 139,861 132,553 128,559 123,591 118,432 117,173 115,542 13.62%
NOSH 138,476 131,240 126,039 126,113 125,992 125,992 126,969 5.97%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.48% 8.19% 6.30% 7.62% 5.17% 5.64% 0.24% -
ROE 2.99% 5.35% 4.01% 5.04% 2.84% 2.98% 0.36% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 57.08 66.80 66.13 67.29 53.65 51.65 54.96 2.56%
EPS 3.02 5.40 4.09 4.94 2.67 2.77 0.33 339.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.01 1.02 0.98 0.94 0.93 0.91 7.21%
Adjusted Per Share Value based on latest NOSH - 126,113
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 57.03 63.25 60.13 61.23 48.77 46.95 50.35 8.68%
EPS 3.02 5.11 3.72 4.49 2.43 2.52 0.30 368.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0091 0.9564 0.9276 0.8917 0.8545 0.8454 0.8336 13.62%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.52 0.56 0.59 0.53 0.49 0.44 0.38 -
P/RPS 0.91 0.84 0.89 0.79 0.91 0.85 0.69 20.32%
P/EPS 17.22 10.37 14.43 10.73 18.35 15.88 115.15 -71.92%
EY 5.81 9.64 6.93 9.32 5.45 6.30 0.87 255.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.58 0.54 0.52 0.47 0.42 13.85%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 19/05/10 24/02/10 18/11/09 20/08/09 27/05/09 27/02/09 -
Price 0.59 0.52 0.70 0.57 0.52 0.51 0.44 -
P/RPS 1.03 0.78 1.06 0.85 0.97 0.99 0.80 18.40%
P/EPS 19.54 9.63 17.11 11.54 19.48 18.41 133.33 -72.30%
EY 5.12 10.38 5.84 8.67 5.13 5.43 0.75 261.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.51 0.69 0.58 0.55 0.55 0.48 13.48%

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