[TOMEI] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 35.07%
YoY- 20.2%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 345,921 334,921 323,475 300,890 287,331 283,398 284,207 13.98%
PBT 30,375 32,390 31,021 26,318 19,669 16,208 17,210 45.99%
Tax -8,308 -9,160 -8,627 -7,438 -5,877 -4,669 -4,582 48.64%
NP 22,067 23,230 22,394 18,880 13,792 11,539 12,628 45.03%
-
NP to SH 21,579 22,654 21,836 18,239 13,503 11,387 12,322 45.23%
-
Tax Rate 27.35% 28.28% 27.81% 28.26% 29.88% 28.81% 26.62% -
Total Cost 323,854 311,691 301,081 282,010 273,539 271,859 271,579 12.44%
-
Net Worth 146,889 139,861 132,553 128,559 123,591 118,432 117,173 16.24%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 146,889 139,861 132,553 128,559 123,591 118,432 117,173 16.24%
NOSH 138,575 138,476 131,240 126,039 126,113 125,992 125,992 6.54%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.38% 6.94% 6.92% 6.27% 4.80% 4.07% 4.44% -
ROE 14.69% 16.20% 16.47% 14.19% 10.93% 9.61% 10.52% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 249.63 241.86 246.47 238.73 227.84 224.93 225.57 6.98%
EPS 15.57 16.36 16.64 14.47 10.71 9.04 9.78 36.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.01 1.01 1.02 0.98 0.94 0.93 9.10%
Adjusted Per Share Value based on latest NOSH - 126,039
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 249.58 241.65 233.39 217.09 207.31 204.47 205.06 13.98%
EPS 15.57 16.34 15.75 13.16 9.74 8.22 8.89 45.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0598 1.0091 0.9564 0.9276 0.8917 0.8545 0.8454 16.24%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.63 0.52 0.56 0.59 0.53 0.49 0.44 -
P/RPS 0.25 0.21 0.23 0.25 0.23 0.22 0.20 16.02%
P/EPS 4.05 3.18 3.37 4.08 4.95 5.42 4.50 -6.77%
EY 24.72 31.46 29.71 24.53 20.20 18.44 22.23 7.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.51 0.55 0.58 0.54 0.52 0.47 16.35%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 19/05/10 24/02/10 18/11/09 20/08/09 27/05/09 -
Price 0.71 0.59 0.52 0.70 0.57 0.52 0.51 -
P/RPS 0.28 0.24 0.21 0.29 0.25 0.23 0.23 13.99%
P/EPS 4.56 3.61 3.13 4.84 5.32 5.75 5.21 -8.49%
EY 21.93 27.73 32.00 20.67 18.78 17.38 19.18 9.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.58 0.51 0.69 0.58 0.55 0.55 14.04%

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