[TOMEI] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 27.26%
YoY- -11.32%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 588,934 491,026 350,101 290,060 292,837 208,958 101,834 33.94%
PBT 25,790 46,650 29,900 24,490 26,478 14,604 30,997 -3.01%
Tax -6,330 -11,833 -7,481 -6,321 -6,022 -2,841 -2,402 17.50%
NP 19,460 34,817 22,418 18,169 20,456 11,762 28,594 -6.20%
-
NP to SH 18,944 33,329 21,898 17,445 19,673 11,564 28,500 -6.57%
-
Tax Rate 24.54% 25.37% 25.02% 25.81% 22.74% 19.45% 7.75% -
Total Cost 569,474 456,209 327,682 271,890 272,381 197,196 73,240 40.70%
-
Net Worth 192,653 170,434 144,356 123,529 113,403 97,067 74,737 17.07%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 192,653 170,434 144,356 123,529 113,403 97,067 74,737 17.07%
NOSH 138,600 138,564 136,185 126,050 126,003 126,061 106,768 4.44%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.30% 7.09% 6.40% 6.26% 6.99% 5.63% 28.08% -
ROE 9.83% 19.56% 15.17% 14.12% 17.35% 11.91% 38.13% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 424.92 354.37 257.08 230.11 232.40 165.76 95.38 28.24%
EPS 13.67 24.05 16.08 13.84 15.61 9.17 26.69 -10.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.23 1.06 0.98 0.90 0.77 0.70 12.10%
Adjusted Per Share Value based on latest NOSH - 126,113
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 424.92 354.28 252.60 209.28 211.28 150.76 73.47 33.94%
EPS 13.67 24.05 15.80 12.59 14.19 8.34 20.56 -6.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.2297 1.0415 0.8913 0.8182 0.7003 0.5392 17.07%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.78 0.58 0.63 0.53 0.63 0.76 0.64 -
P/RPS 0.18 0.16 0.25 0.23 0.27 0.46 0.67 -19.65%
P/EPS 5.71 2.41 3.92 3.83 4.04 8.28 2.40 15.52%
EY 17.52 41.47 25.52 26.11 24.78 12.07 41.71 -13.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.47 0.59 0.54 0.70 0.99 0.91 -7.76%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 14/11/12 23/11/11 25/11/10 18/11/09 20/11/08 21/11/07 23/11/06 -
Price 0.71 0.63 0.71 0.57 0.47 0.75 0.69 -
P/RPS 0.17 0.18 0.28 0.25 0.20 0.45 0.72 -21.36%
P/EPS 5.19 2.62 4.42 4.12 3.01 8.18 2.58 12.34%
EY 19.25 38.18 22.65 24.28 33.22 12.23 38.69 -10.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.67 0.58 0.52 0.97 0.99 -10.45%

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