[TOMEI] YoY Cumulative 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- 96.39%
YoY- -35.58%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 305,551 232,991 166,711 132,680 138,696 94,922 41,450 39.46%
PBT 15,951 20,247 15,621 9,549 14,500 6,900 18,787 -2.68%
Tax -4,317 -5,167 -4,111 -2,389 -3,373 -1,153 -824 31.75%
NP 11,634 15,080 11,510 7,160 11,127 5,747 17,963 -6.97%
-
NP to SH 11,390 14,552 11,269 6,854 10,640 5,726 17,930 -7.27%
-
Tax Rate 27.06% 25.52% 26.32% 25.02% 23.26% 16.71% 4.39% -
Total Cost 293,917 217,911 155,201 125,520 127,569 89,175 23,487 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 6.00% 9.13% 8.27% 5.79% 9.70% 6.05% 30.41% -
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 220.46 168.11 123.53 105.31 110.02 75.26 46.40 29.62%
EPS 8.22 10.50 8.35 5.44 8.44 4.54 20.07 -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 220.46 168.10 120.28 95.73 100.07 68.49 29.91 39.46%
EPS 8.22 10.50 8.13 4.95 7.68 4.13 12.94 -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 0.35 0.41 0.42 0.47 0.64 0.94 0.00 -
P/EPS 9.37 6.57 6.23 9.01 8.29 15.64 0.00 -
EY 10.67 15.22 16.06 11.10 12.06 6.39 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 0.35 0.40 0.48 0.49 0.58 0.90 1.42 -20.80%
P/EPS 9.49 6.38 7.07 9.56 7.58 14.98 3.29 19.29%
EY 10.54 15.67 14.15 10.46 13.19 6.68 30.41 -16.17%
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