[TOMEI] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 6.78%
YoY- 35.88%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 283,398 284,207 289,414 286,688 267,553 246,357 223,779 17.07%
PBT 16,208 17,210 21,160 25,119 23,814 21,188 16,213 -0.02%
Tax -4,669 -4,582 -5,653 -5,864 -5,698 -4,908 -3,478 21.71%
NP 11,539 12,628 15,507 19,255 18,116 16,280 12,735 -6.36%
-
NP to SH 11,387 12,322 15,174 18,389 17,222 15,658 12,307 -5.05%
-
Tax Rate 28.81% 26.62% 26.72% 23.34% 23.93% 23.16% 21.45% -
Total Cost 271,859 271,579 273,907 267,433 249,437 230,077 211,044 18.40%
-
Net Worth 118,432 117,173 115,542 113,229 109,681 107,170 102,223 10.31%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 118,432 117,173 115,542 113,229 109,681 107,170 102,223 10.31%
NOSH 125,992 125,992 126,969 125,810 126,070 126,083 126,201 -0.11%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 4.07% 4.44% 5.36% 6.72% 6.77% 6.61% 5.69% -
ROE 9.61% 10.52% 13.13% 16.24% 15.70% 14.61% 12.04% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 224.93 225.57 227.94 227.87 212.23 195.39 177.32 17.19%
EPS 9.04 9.78 11.95 14.62 13.66 12.42 9.75 -4.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.93 0.91 0.90 0.87 0.85 0.81 10.44%
Adjusted Per Share Value based on latest NOSH - 125,810
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 204.47 205.06 208.81 206.85 193.04 177.75 161.46 17.06%
EPS 8.22 8.89 10.95 13.27 12.43 11.30 8.88 -5.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8545 0.8454 0.8336 0.817 0.7914 0.7732 0.7375 10.32%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.49 0.44 0.38 0.63 0.70 0.75 0.81 -
P/RPS 0.22 0.20 0.17 0.28 0.33 0.38 0.46 -38.87%
P/EPS 5.42 4.50 3.18 4.31 5.12 6.04 8.31 -24.81%
EY 18.44 22.23 31.45 23.20 19.52 16.56 12.04 32.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.47 0.42 0.70 0.80 0.88 1.00 -35.36%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 27/05/09 27/02/09 20/11/08 21/08/08 27/05/08 26/02/08 -
Price 0.52 0.51 0.44 0.47 0.64 0.75 0.75 -
P/RPS 0.23 0.23 0.19 0.21 0.30 0.38 0.42 -33.08%
P/EPS 5.75 5.21 3.68 3.22 4.68 6.04 7.69 -17.63%
EY 17.38 19.18 27.16 31.10 21.34 16.56 13.00 21.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.48 0.52 0.74 0.88 0.93 -29.56%

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