[TOMEI] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -4.75%
YoY- 59.81%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 422,566 383,866 356,286 345,921 334,921 323,475 300,890 25.48%
PBT 35,072 31,939 30,446 30,375 32,390 31,021 26,318 21.16%
Tax -9,485 -8,750 -8,429 -8,308 -9,160 -8,627 -7,438 17.64%
NP 25,587 23,189 22,017 22,067 23,230 22,394 18,880 22.53%
-
NP to SH 24,664 22,496 21,381 21,579 22,654 21,836 18,239 22.35%
-
Tax Rate 27.04% 27.40% 27.69% 27.35% 28.28% 27.81% 28.26% -
Total Cost 396,979 360,677 334,269 323,854 311,691 301,081 282,010 25.68%
-
Net Worth 159,443 162,100 152,397 146,889 139,861 132,553 128,559 15.47%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 159,443 162,100 152,397 146,889 139,861 132,553 128,559 15.47%
NOSH 138,646 138,547 138,543 138,575 138,476 131,240 126,039 6.58%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.06% 6.04% 6.18% 6.38% 6.94% 6.92% 6.27% -
ROE 15.47% 13.88% 14.03% 14.69% 16.20% 16.47% 14.19% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 304.78 277.06 257.17 249.63 241.86 246.47 238.73 17.73%
EPS 17.79 16.24 15.43 15.57 16.36 16.64 14.47 14.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.17 1.10 1.06 1.01 1.01 1.02 8.34%
Adjusted Per Share Value based on latest NOSH - 138,575
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 304.88 276.96 257.06 249.58 241.65 233.39 217.09 25.48%
EPS 17.80 16.23 15.43 15.57 16.34 15.75 13.16 22.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1504 1.1696 1.0996 1.0598 1.0091 0.9564 0.9276 15.47%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.69 0.65 0.71 0.63 0.52 0.56 0.59 -
P/RPS 0.23 0.23 0.28 0.25 0.21 0.23 0.25 -5.42%
P/EPS 3.88 4.00 4.60 4.05 3.18 3.37 4.08 -3.30%
EY 25.78 24.98 21.74 24.72 31.46 29.71 24.53 3.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.56 0.65 0.59 0.51 0.55 0.58 2.29%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 12/05/11 24/02/11 25/11/10 26/08/10 19/05/10 24/02/10 -
Price 0.67 0.69 0.63 0.71 0.59 0.52 0.70 -
P/RPS 0.22 0.25 0.24 0.28 0.24 0.21 0.29 -16.86%
P/EPS 3.77 4.25 4.08 4.56 3.61 3.13 4.84 -15.38%
EY 26.55 23.53 24.50 21.93 27.73 32.00 20.67 18.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.57 0.67 0.58 0.51 0.69 -10.96%

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