[TOMEI] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 27.23%
YoY- -46.42%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 289,414 286,688 267,553 246,357 223,779 221,020 194,150 30.33%
PBT 21,160 25,119 23,814 21,188 16,213 16,685 17,094 15.21%
Tax -5,653 -5,864 -5,698 -4,908 -3,478 -2,985 -2,986 52.74%
NP 15,507 19,255 18,116 16,280 12,735 13,700 14,108 6.47%
-
NP to SH 15,174 18,389 17,222 15,658 12,307 13,533 14,031 5.33%
-
Tax Rate 26.72% 23.34% 23.93% 23.16% 21.45% 17.89% 17.47% -
Total Cost 273,907 267,433 249,437 230,077 211,044 207,320 180,042 32.10%
-
Net Worth 115,542 113,229 109,681 107,170 102,223 96,973 94,527 14.25%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 115,542 113,229 109,681 107,170 102,223 96,973 94,527 14.25%
NOSH 126,969 125,810 126,070 126,083 126,201 125,940 126,036 0.49%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.36% 6.72% 6.77% 6.61% 5.69% 6.20% 7.27% -
ROE 13.13% 16.24% 15.70% 14.61% 12.04% 13.96% 14.84% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 227.94 227.87 212.23 195.39 177.32 175.50 154.04 29.70%
EPS 11.95 14.62 13.66 12.42 9.75 10.75 11.13 4.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.90 0.87 0.85 0.81 0.77 0.75 13.69%
Adjusted Per Share Value based on latest NOSH - 126,083
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 208.81 206.85 193.04 177.75 161.46 159.47 140.08 30.33%
EPS 10.95 13.27 12.43 11.30 8.88 9.76 10.12 5.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8336 0.817 0.7914 0.7732 0.7375 0.6997 0.682 14.24%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.38 0.63 0.70 0.75 0.81 0.76 0.71 -
P/RPS 0.17 0.28 0.33 0.38 0.46 0.43 0.46 -48.34%
P/EPS 3.18 4.31 5.12 6.04 8.31 7.07 6.38 -37.00%
EY 31.45 23.20 19.52 16.56 12.04 14.14 15.68 58.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.70 0.80 0.88 1.00 0.99 0.95 -41.82%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 20/11/08 21/08/08 27/05/08 26/02/08 21/11/07 29/08/07 -
Price 0.44 0.47 0.64 0.75 0.75 0.75 0.68 -
P/RPS 0.19 0.21 0.30 0.38 0.42 0.43 0.44 -42.72%
P/EPS 3.68 3.22 4.68 6.04 7.69 6.98 6.11 -28.57%
EY 27.16 31.10 21.34 16.56 13.00 14.33 16.37 39.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.74 0.88 0.93 0.97 0.91 -34.59%

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