[TOMEI] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -1.81%
YoY- -35.58%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 611,102 465,982 333,422 265,360 277,392 189,844 82,900 39.46%
PBT 31,902 40,494 31,242 19,098 29,000 13,800 37,574 -2.68%
Tax -8,634 -10,334 -8,222 -4,778 -6,746 -2,306 -1,648 31.75%
NP 23,268 30,160 23,020 14,320 22,254 11,494 35,926 -6.97%
-
NP to SH 22,780 29,104 22,538 13,708 21,280 11,452 35,860 -7.27%
-
Tax Rate 27.06% 25.52% 26.32% 25.02% 23.26% 16.71% 4.39% -
Total Cost 587,834 435,822 310,402 251,040 255,138 178,350 46,974 52.31%
-
Net Worth 189,882 159,379 136,307 118,433 109,677 94,592 58,962 21.49%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 189,882 159,379 136,307 118,433 109,677 94,592 58,962 21.49%
NOSH 138,600 138,590 134,958 125,992 126,066 126,123 89,337 7.58%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.81% 6.47% 6.90% 5.40% 8.02% 6.05% 43.34% -
ROE 12.00% 18.26% 16.53% 11.57% 19.40% 12.11% 60.82% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 440.91 336.23 247.06 210.62 220.04 150.52 92.79 29.62%
EPS 16.44 21.00 16.70 10.88 16.88 9.08 40.14 -13.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.15 1.01 0.94 0.87 0.75 0.66 12.93%
Adjusted Per Share Value based on latest NOSH - 125,992
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 440.91 336.21 240.56 191.46 200.14 136.97 59.81 39.46%
EPS 16.44 21.00 16.26 9.89 15.35 8.26 25.87 -7.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.1499 0.9835 0.8545 0.7913 0.6825 0.4254 21.50%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 - -
Price 0.77 0.69 0.52 0.49 0.70 0.71 0.00 -
P/RPS 0.17 0.21 0.21 0.23 0.32 0.47 0.00 -
P/EPS 4.68 3.29 3.11 4.50 4.15 7.82 0.00 -
EY 21.35 30.43 32.12 22.20 24.11 12.79 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.60 0.51 0.52 0.80 0.95 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 14/08/12 25/08/11 26/08/10 20/08/09 21/08/08 29/08/07 25/08/06 -
Price 0.78 0.67 0.59 0.52 0.64 0.68 0.66 -
P/RPS 0.18 0.20 0.24 0.25 0.29 0.45 0.71 -20.42%
P/EPS 4.75 3.19 3.53 4.78 3.79 7.49 1.64 19.37%
EY 21.07 31.34 28.31 20.92 26.38 13.35 60.82 -16.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.58 0.55 0.74 0.91 1.00 -8.93%

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