[TOMEI] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -18.8%
YoY- -21.31%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 300,890 287,331 283,398 284,207 289,414 286,688 267,553 8.11%
PBT 26,318 19,669 16,208 17,210 21,160 25,119 23,814 6.87%
Tax -7,438 -5,877 -4,669 -4,582 -5,653 -5,864 -5,698 19.38%
NP 18,880 13,792 11,539 12,628 15,507 19,255 18,116 2.78%
-
NP to SH 18,239 13,503 11,387 12,322 15,174 18,389 17,222 3.88%
-
Tax Rate 28.26% 29.88% 28.81% 26.62% 26.72% 23.34% 23.93% -
Total Cost 282,010 273,539 271,859 271,579 273,907 267,433 249,437 8.50%
-
Net Worth 128,559 123,591 118,432 117,173 115,542 113,229 109,681 11.13%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 128,559 123,591 118,432 117,173 115,542 113,229 109,681 11.13%
NOSH 126,039 126,113 125,992 125,992 126,969 125,810 126,070 -0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.27% 4.80% 4.07% 4.44% 5.36% 6.72% 6.77% -
ROE 14.19% 10.93% 9.61% 10.52% 13.13% 16.24% 15.70% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 238.73 227.84 224.93 225.57 227.94 227.87 212.23 8.13%
EPS 14.47 10.71 9.04 9.78 11.95 14.62 13.66 3.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.98 0.94 0.93 0.91 0.90 0.87 11.15%
Adjusted Per Share Value based on latest NOSH - 125,992
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 217.09 207.31 204.47 205.06 208.81 206.85 193.04 8.11%
EPS 13.16 9.74 8.22 8.89 10.95 13.27 12.43 3.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9276 0.8917 0.8545 0.8454 0.8336 0.817 0.7914 11.13%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.59 0.53 0.49 0.44 0.38 0.63 0.70 -
P/RPS 0.25 0.23 0.22 0.20 0.17 0.28 0.33 -16.85%
P/EPS 4.08 4.95 5.42 4.50 3.18 4.31 5.12 -14.01%
EY 24.53 20.20 18.44 22.23 31.45 23.20 19.52 16.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.54 0.52 0.47 0.42 0.70 0.80 -19.24%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 18/11/09 20/08/09 27/05/09 27/02/09 20/11/08 21/08/08 -
Price 0.70 0.57 0.52 0.51 0.44 0.47 0.64 -
P/RPS 0.29 0.25 0.23 0.23 0.19 0.21 0.30 -2.22%
P/EPS 4.84 5.32 5.75 5.21 3.68 3.22 4.68 2.26%
EY 20.67 18.78 17.38 19.18 27.16 31.10 21.34 -2.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.58 0.55 0.55 0.48 0.52 0.74 -4.54%

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