[TOMEI] YoY Cumulative 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- 90.9%
YoY- -11.32%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 441,701 368,270 262,576 217,545 219,628 156,719 76,376 33.94%
PBT 19,343 34,988 22,425 18,368 19,859 10,953 23,248 -3.01%
Tax -4,748 -8,875 -5,611 -4,741 -4,517 -2,131 -1,802 17.50%
NP 14,595 26,113 16,814 13,627 15,342 8,822 21,446 -6.20%
-
NP to SH 14,208 24,997 16,424 13,084 14,755 8,673 21,375 -6.57%
-
Tax Rate 24.55% 25.37% 25.02% 25.81% 22.75% 19.46% 7.75% -
Total Cost 427,106 342,157 245,762 203,918 204,286 147,897 54,930 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 7.37% 14.67% 11.38% 10.59% 13.01% 8.94% 28.60% -
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 318.69 265.78 192.81 172.59 174.30 124.32 71.53 28.24%
EPS 10.25 18.04 12.06 10.38 11.71 6.88 20.02 -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 318.69 265.71 189.45 156.96 158.46 113.07 55.11 33.93%
EPS 10.25 18.04 11.85 9.44 10.65 6.26 15.42 -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 0.24 0.22 0.33 0.31 0.36 0.61 0.89 -19.60%
P/EPS 7.61 3.22 5.22 5.11 5.38 11.05 3.20 15.51%
EY 13.14 31.10 19.14 19.58 18.59 9.05 31.28 -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 0.22 0.24 0.37 0.33 0.27 0.60 0.96 -21.75%
P/EPS 6.93 3.49 5.89 5.49 4.01 10.90 3.45 12.31%
EY 14.44 28.63 16.99 18.21 24.91 9.17 29.01 -10.96%
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