[TOMEI] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -3.55%
YoY- -36.69%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 267,553 246,357 223,779 221,020 194,150 188,386 140,678 53.56%
PBT 23,814 21,188 16,213 16,685 17,094 32,841 28,981 -12.28%
Tax -5,698 -4,908 -3,478 -2,985 -2,986 -3,515 -2,657 66.37%
NP 18,116 16,280 12,735 13,700 14,108 29,326 26,324 -22.06%
-
NP to SH 17,222 15,658 12,307 13,533 14,031 29,226 26,235 -24.48%
-
Tax Rate 23.93% 23.16% 21.45% 17.89% 17.47% 10.70% 9.17% -
Total Cost 249,437 230,077 211,044 207,320 180,042 159,060 114,354 68.27%
-
Net Worth 109,681 107,170 102,223 96,973 94,527 97,175 93,170 11.50%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 109,681 107,170 102,223 96,973 94,527 97,175 93,170 11.50%
NOSH 126,070 126,083 126,201 125,940 126,036 126,202 125,906 0.08%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.77% 6.61% 5.69% 6.20% 7.27% 15.57% 18.71% -
ROE 15.70% 14.61% 12.04% 13.96% 14.84% 30.08% 28.16% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 212.23 195.39 177.32 175.50 154.04 149.27 111.73 53.43%
EPS 13.66 12.42 9.75 10.75 11.13 23.16 20.84 -24.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.85 0.81 0.77 0.75 0.77 0.74 11.40%
Adjusted Per Share Value based on latest NOSH - 125,940
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 193.04 177.75 161.46 159.47 140.08 135.92 101.50 53.56%
EPS 12.43 11.30 8.88 9.76 10.12 21.09 18.93 -24.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7914 0.7732 0.7375 0.6997 0.682 0.7011 0.6722 11.50%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.70 0.75 0.81 0.76 0.71 0.62 0.69 -
P/RPS 0.33 0.38 0.46 0.43 0.46 0.42 0.62 -34.34%
P/EPS 5.12 6.04 8.31 7.07 6.38 2.68 3.31 33.78%
EY 19.52 16.56 12.04 14.14 15.68 37.35 30.20 -25.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.88 1.00 0.99 0.95 0.81 0.93 -9.55%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 27/05/08 26/02/08 21/11/07 29/08/07 23/05/07 - -
Price 0.64 0.75 0.75 0.75 0.68 0.66 0.00 -
P/RPS 0.30 0.38 0.42 0.43 0.44 0.44 0.00 -
P/EPS 4.68 6.04 7.69 6.98 6.11 2.85 0.00 -
EY 21.34 16.56 13.00 14.33 16.37 35.09 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.88 0.93 0.97 0.91 0.86 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