[TOMEI] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -9.06%
YoY- -53.09%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 286,688 267,553 246,357 223,779 221,020 194,150 188,386 32.20%
PBT 25,119 23,814 21,188 16,213 16,685 17,094 32,841 -16.32%
Tax -5,864 -5,698 -4,908 -3,478 -2,985 -2,986 -3,515 40.53%
NP 19,255 18,116 16,280 12,735 13,700 14,108 29,326 -24.39%
-
NP to SH 18,389 17,222 15,658 12,307 13,533 14,031 29,226 -26.51%
-
Tax Rate 23.34% 23.93% 23.16% 21.45% 17.89% 17.47% 10.70% -
Total Cost 267,433 249,437 230,077 211,044 207,320 180,042 159,060 41.26%
-
Net Worth 113,229 109,681 107,170 102,223 96,973 94,527 97,175 10.70%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 113,229 109,681 107,170 102,223 96,973 94,527 97,175 10.70%
NOSH 125,810 126,070 126,083 126,201 125,940 126,036 126,202 -0.20%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.72% 6.77% 6.61% 5.69% 6.20% 7.27% 15.57% -
ROE 16.24% 15.70% 14.61% 12.04% 13.96% 14.84% 30.08% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 227.87 212.23 195.39 177.32 175.50 154.04 149.27 32.47%
EPS 14.62 13.66 12.42 9.75 10.75 11.13 23.16 -26.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.87 0.85 0.81 0.77 0.75 0.77 10.92%
Adjusted Per Share Value based on latest NOSH - 126,201
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 206.85 193.04 177.75 161.46 159.47 140.08 135.92 32.20%
EPS 13.27 12.43 11.30 8.88 9.76 10.12 21.09 -26.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.817 0.7914 0.7732 0.7375 0.6997 0.682 0.7011 10.70%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.63 0.70 0.75 0.81 0.76 0.71 0.62 -
P/RPS 0.28 0.33 0.38 0.46 0.43 0.46 0.42 -23.62%
P/EPS 4.31 5.12 6.04 8.31 7.07 6.38 2.68 37.14%
EY 23.20 19.52 16.56 12.04 14.14 15.68 37.35 -27.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.80 0.88 1.00 0.99 0.95 0.81 -9.24%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 21/08/08 27/05/08 26/02/08 21/11/07 29/08/07 23/05/07 -
Price 0.47 0.64 0.75 0.75 0.75 0.68 0.66 -
P/RPS 0.21 0.30 0.38 0.42 0.43 0.44 0.44 -38.84%
P/EPS 3.22 4.68 6.04 7.69 6.98 6.11 2.85 8.45%
EY 31.10 21.34 16.56 13.00 14.33 16.37 35.09 -7.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.74 0.88 0.93 0.97 0.91 0.86 -28.42%

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