[TOMEI] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -51.99%
YoY- -21.75%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 246,357 223,779 221,020 194,150 188,386 140,678 76,377 118.15%
PBT 21,188 16,213 16,685 17,094 32,841 28,981 23,249 -5.99%
Tax -4,908 -3,478 -2,985 -2,986 -3,515 -2,657 -1,803 94.83%
NP 16,280 12,735 13,700 14,108 29,326 26,324 21,446 -16.77%
-
NP to SH 15,658 12,307 13,533 14,031 29,226 26,235 21,375 -18.72%
-
Tax Rate 23.16% 21.45% 17.89% 17.47% 10.70% 9.17% 7.76% -
Total Cost 230,077 211,044 207,320 180,042 159,060 114,354 54,931 159.61%
-
Net Worth 107,170 102,223 96,973 94,527 97,175 93,170 87,690 14.29%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 107,170 102,223 96,973 94,527 97,175 93,170 87,690 14.29%
NOSH 126,083 126,201 125,940 126,036 126,202 125,906 125,272 0.43%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 6.61% 5.69% 6.20% 7.27% 15.57% 18.71% 28.08% -
ROE 14.61% 12.04% 13.96% 14.84% 30.08% 28.16% 24.38% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 195.39 177.32 175.50 154.04 149.27 111.73 60.97 117.21%
EPS 12.42 9.75 10.75 11.13 23.16 20.84 17.06 -19.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.81 0.77 0.75 0.77 0.74 0.70 13.80%
Adjusted Per Share Value based on latest NOSH - 126,036
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 177.75 161.46 159.47 140.08 135.92 101.50 55.11 118.14%
EPS 11.30 8.88 9.76 10.12 21.09 18.93 15.42 -18.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7732 0.7375 0.6997 0.682 0.7011 0.6722 0.6327 14.29%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.75 0.81 0.76 0.71 0.62 0.69 0.64 -
P/RPS 0.38 0.46 0.43 0.46 0.42 0.62 1.05 -49.18%
P/EPS 6.04 8.31 7.07 6.38 2.68 3.31 3.75 37.36%
EY 16.56 12.04 14.14 15.68 37.35 30.20 26.66 -27.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.00 0.99 0.95 0.81 0.93 0.91 -2.20%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 26/02/08 21/11/07 29/08/07 23/05/07 - - -
Price 0.75 0.75 0.75 0.68 0.66 0.00 0.00 -
P/RPS 0.38 0.42 0.43 0.44 0.44 0.00 0.00 -
P/EPS 6.04 7.69 6.98 6.11 2.85 0.00 0.00 -
EY 16.56 13.00 14.33 16.37 35.09 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.93 0.97 0.91 0.86 0.00 0.00 -

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