[TOMEI] YoY 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- -3.61%
YoY- -21.75%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
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 149,866 117,747 79,047 67,601 68,410 47,214 41,450 23.86%
PBT 5,493 9,166 6,033 4,664 5,666 3,040 18,787 -18.51%
Tax -1,573 -2,440 -1,705 -1,172 -1,085 -295 -824 11.36%
NP 3,920 6,726 4,328 3,492 4,581 2,745 17,963 -22.38%
-
NP to SH 3,821 6,350 4,182 3,364 4,299 2,735 17,930 -22.69%
-
Tax Rate 28.64% 26.62% 28.26% 25.13% 19.15% 9.70% 4.39% -
Total Cost 145,946 111,021 74,719 64,109 63,829 44,469 23,487 35.55%
-
Net Worth 189,882 159,443 139,861 118,432 109,681 94,527 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 189,882 159,443 139,861 118,432 109,681 94,527 58,962 21.49%
NOSH 138,600 138,646 138,476 125,992 126,070 126,036 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 2.62% 5.71% 5.48% 5.17% 6.70% 5.81% 43.34% -
ROE 2.01% 3.98% 2.99% 2.84% 3.92% 2.89% 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 108.13 84.93 57.08 53.65 54.26 37.46 46.40 15.12%
EPS 2.76 4.58 3.02 2.67 3.41 2.17 20.07 -28.13%
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 108.13 84.95 57.03 48.77 49.36 34.06 29.91 23.86%
EPS 2.76 4.58 3.02 2.43 3.10 1.97 12.94 -22.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.1504 1.0091 0.8545 0.7914 0.682 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 0.71 0.81 0.91 0.91 1.29 1.90 0.00 -
P/EPS 27.93 15.07 17.22 18.35 20.53 32.72 0.00 -
EY 3.58 6.64 5.81 5.45 4.87 3.06 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 0.72 0.79 1.03 0.97 1.18 1.82 1.42 -10.69%
P/EPS 28.29 14.63 19.54 19.48 18.77 31.34 3.29 43.08%
EY 3.53 6.84 5.12 5.13 5.33 3.19 30.41 -30.13%
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