[TOMEI] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 23.31%
YoY- -25.23%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 80,932 68,410 70,286 67,060 61,797 47,214 47,708 42.10%
PBT 5,358 5,666 8,835 5,260 4,053 3,040 3,860 24.36%
Tax -1,144 -1,085 -2,288 -1,347 -978 -295 -858 21.07%
NP 4,214 4,581 6,547 3,913 3,075 2,745 3,002 25.29%
-
NP to SH 4,114 4,299 6,342 3,634 2,947 2,735 2,991 23.60%
-
Tax Rate 21.35% 19.15% 25.90% 25.61% 24.13% 9.70% 22.23% -
Total Cost 76,718 63,829 63,739 63,147 58,722 44,469 44,706 43.19%
-
Net Worth 113,229 109,681 107,170 102,223 96,973 94,527 97,175 10.70%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 113,229 109,681 107,170 102,223 96,973 94,527 97,175 10.70%
NOSH 125,810 126,070 126,083 126,201 125,940 126,036 126,202 -0.20%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.21% 6.70% 9.31% 5.84% 4.98% 5.81% 6.29% -
ROE 3.63% 3.92% 5.92% 3.55% 3.04% 2.89% 3.08% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 64.33 54.26 55.75 53.14 49.07 37.46 37.80 42.40%
EPS 3.27 3.41 5.03 2.88 2.34 2.17 2.37 23.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.87 0.85 0.81 0.77 0.75 0.77 10.92%
Adjusted Per Share Value based on latest NOSH - 126,201
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 58.39 49.36 50.71 48.38 44.59 34.06 34.42 42.10%
EPS 2.97 3.10 4.58 2.62 2.13 1.97 2.16 23.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.817 0.7914 0.7732 0.7375 0.6997 0.682 0.7011 10.70%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.63 0.70 0.75 0.81 0.76 0.71 0.62 -
P/RPS 0.98 1.29 1.35 1.52 1.55 1.90 1.64 -28.98%
P/EPS 19.27 20.53 14.91 28.13 32.48 32.72 26.16 -18.39%
EY 5.19 4.87 6.71 3.55 3.08 3.06 3.82 22.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.80 0.88 1.00 0.99 0.95 0.81 -9.24%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 21/08/08 27/05/08 26/02/08 21/11/07 29/08/07 23/05/07 -
Price 0.47 0.64 0.75 0.75 0.75 0.68 0.66 -
P/RPS 0.73 1.18 1.35 1.41 1.53 1.82 1.75 -44.08%
P/EPS 14.37 18.77 14.91 26.05 32.05 31.34 27.85 -35.59%
EY 6.96 5.33 6.71 3.84 3.12 3.19 3.59 55.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.74 0.88 0.93 0.97 0.91 0.86 -28.42%

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