[TOMEI] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 23.27%
YoY- -17.26%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 117,747 115,244 93,710 95,865 79,047 87,664 83,345 25.98%
PBT 9,166 11,081 8,021 6,804 6,033 9,588 7,950 9.98%
Tax -2,440 -2,727 -2,818 -1,500 -1,705 -2,406 -2,697 -6.47%
NP 6,726 8,354 5,203 5,304 4,328 7,182 5,253 17.96%
-
NP to SH 6,350 8,202 4,957 5,155 4,182 7,087 5,155 14.95%
-
Tax Rate 26.62% 24.61% 35.13% 22.05% 28.26% 25.09% 33.92% -
Total Cost 111,021 106,890 88,507 90,561 74,719 80,482 78,092 26.51%
-
Net Worth 159,443 162,100 152,397 146,889 139,861 132,553 128,559 15.47%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 159,443 162,100 152,397 146,889 139,861 132,553 128,559 15.47%
NOSH 138,646 138,547 138,543 138,575 138,476 131,240 126,039 6.58%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.71% 7.25% 5.55% 5.53% 5.48% 8.19% 6.30% -
ROE 3.98% 5.06% 3.25% 3.51% 2.99% 5.35% 4.01% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 84.93 83.18 67.64 69.18 57.08 66.80 66.13 18.20%
EPS 4.58 5.92 3.58 3.72 3.02 5.40 4.09 7.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.17 1.10 1.06 1.01 1.01 1.02 8.34%
Adjusted Per Share Value based on latest NOSH - 138,575
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 84.95 83.15 67.61 69.17 57.03 63.25 60.13 25.98%
EPS 4.58 5.92 3.58 3.72 3.02 5.11 3.72 14.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1504 1.1696 1.0996 1.0598 1.0091 0.9564 0.9276 15.47%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.69 0.65 0.71 0.63 0.52 0.56 0.59 -
P/RPS 0.81 0.78 1.05 0.91 0.91 0.84 0.89 -6.10%
P/EPS 15.07 10.98 19.84 16.94 17.22 10.37 14.43 2.94%
EY 6.64 9.11 5.04 5.90 5.81 9.64 6.93 -2.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.56 0.65 0.59 0.51 0.55 0.58 2.29%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 12/05/11 24/02/11 25/11/10 26/08/10 19/05/10 24/02/10 -
Price 0.67 0.69 0.63 0.71 0.59 0.52 0.70 -
P/RPS 0.79 0.83 0.93 1.03 1.03 0.78 1.06 -17.84%
P/EPS 14.63 11.66 17.61 19.09 19.54 9.63 17.11 -9.93%
EY 6.84 8.58 5.68 5.24 5.12 10.38 5.84 11.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.57 0.67 0.58 0.51 0.69 -10.96%

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