[TOMEI] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 37.48%
YoY- 103.07%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 93,710 95,865 79,047 87,664 83,345 84,865 67,601 24.25%
PBT 8,021 6,804 6,033 9,588 7,950 8,819 4,664 43.40%
Tax -2,818 -1,500 -1,705 -2,406 -2,697 -2,352 -1,172 79.19%
NP 5,203 5,304 4,328 7,182 5,253 6,467 3,492 30.35%
-
NP to SH 4,957 5,155 4,182 7,087 5,155 6,230 3,364 29.40%
-
Tax Rate 35.13% 22.05% 28.26% 25.09% 33.92% 26.67% 25.13% -
Total Cost 88,507 90,561 74,719 80,482 78,092 78,398 64,109 23.91%
-
Net Worth 152,397 146,889 139,861 132,553 128,559 123,591 118,432 18.25%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 152,397 146,889 139,861 132,553 128,559 123,591 118,432 18.25%
NOSH 138,543 138,575 138,476 131,240 126,039 126,113 125,992 6.51%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.55% 5.53% 5.48% 8.19% 6.30% 7.62% 5.17% -
ROE 3.25% 3.51% 2.99% 5.35% 4.01% 5.04% 2.84% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 67.64 69.18 57.08 66.80 66.13 67.29 53.65 16.65%
EPS 3.58 3.72 3.02 5.40 4.09 4.94 2.67 21.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.06 1.01 1.01 1.02 0.98 0.94 11.01%
Adjusted Per Share Value based on latest NOSH - 131,240
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 67.61 69.17 57.03 63.25 60.13 61.23 48.77 24.25%
EPS 3.58 3.72 3.02 5.11 3.72 4.49 2.43 29.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0996 1.0598 1.0091 0.9564 0.9276 0.8917 0.8545 18.25%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.71 0.63 0.52 0.56 0.59 0.53 0.49 -
P/RPS 1.05 0.91 0.91 0.84 0.89 0.79 0.91 9.98%
P/EPS 19.84 16.94 17.22 10.37 14.43 10.73 18.35 5.32%
EY 5.04 5.90 5.81 9.64 6.93 9.32 5.45 -5.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.59 0.51 0.55 0.58 0.54 0.52 15.99%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 25/11/10 26/08/10 19/05/10 24/02/10 18/11/09 20/08/09 -
Price 0.63 0.71 0.59 0.52 0.70 0.57 0.52 -
P/RPS 0.93 1.03 1.03 0.78 1.06 0.85 0.97 -2.76%
P/EPS 17.61 19.09 19.54 9.63 17.11 11.54 19.48 -6.48%
EY 5.68 5.24 5.12 10.38 5.84 8.67 5.13 7.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.67 0.58 0.51 0.69 0.58 0.55 2.40%

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