[TOMEI] YoY 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- 85.2%
YoY- 51.43%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
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 136,150 135,279 95,865 84,865 80,932 61,797 34,927 25.42%
PBT 3,392 14,741 6,804 8,819 5,358 4,053 4,462 -4.46%
Tax -431 -3,708 -1,500 -2,352 -1,144 -978 -979 -12.76%
NP 2,961 11,033 5,304 6,467 4,214 3,075 3,483 -2.66%
-
NP to SH 2,818 10,445 5,155 6,230 4,114 2,947 3,445 -3.28%
-
Tax Rate 12.71% 25.15% 22.05% 26.67% 21.35% 24.13% 21.94% -
Total Cost 133,189 124,246 90,561 78,398 76,718 58,722 31,444 27.17%
-
Net Worth 192,653 170,389 146,889 123,591 113,229 96,973 87,690 14.00%
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 192,653 170,389 146,889 123,591 113,229 96,973 87,690 14.00%
NOSH 138,600 138,527 138,575 126,113 125,810 125,940 125,272 1.69%
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 2.17% 8.16% 5.53% 7.62% 5.21% 4.98% 9.97% -
ROE 1.46% 6.13% 3.51% 5.04% 3.63% 3.04% 3.93% -
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 98.23 97.65 69.18 67.29 64.33 49.07 27.88 23.33%
EPS 2.03 7.54 3.72 4.94 3.27 2.34 2.75 -4.92%
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 98.23 97.60 69.17 61.23 58.39 44.59 25.20 25.42%
EPS 2.03 7.54 3.72 4.49 2.97 2.13 2.49 -3.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.2294 1.0598 0.8917 0.817 0.6997 0.6327 14.00%
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 0.79 0.59 0.91 0.79 0.98 1.55 2.30 -16.30%
P/EPS 38.36 7.69 16.94 10.73 19.27 32.48 23.27 8.67%
EY 2.61 13.00 5.90 9.32 5.19 3.08 4.30 -7.97%
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 0.72 0.65 1.03 0.85 0.73 1.53 2.47 -18.55%
P/EPS 34.92 8.36 19.09 11.54 14.37 32.05 25.09 5.65%
EY 2.86 11.97 5.24 8.67 6.96 3.12 3.99 -5.39%
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