[TOMEI] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 23.27%
YoY- -17.26%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 150,886 136,150 135,279 95,865 84,865 80,932 61,797 16.02%
PBT 1,742 3,392 14,741 6,804 8,819 5,358 4,053 -13.11%
Tax -1,203 -431 -3,708 -1,500 -2,352 -1,144 -978 3.50%
NP 539 2,961 11,033 5,304 6,467 4,214 3,075 -25.17%
-
NP to SH 637 2,818 10,445 5,155 6,230 4,114 2,947 -22.51%
-
Tax Rate 69.06% 12.71% 25.15% 22.05% 26.67% 21.35% 24.13% -
Total Cost 150,347 133,189 124,246 90,561 78,398 76,718 58,722 16.94%
-
Net Worth 187,110 192,653 170,389 146,889 123,591 113,229 96,973 11.56%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 187,110 192,653 170,389 146,889 123,591 113,229 96,973 11.56%
NOSH 138,600 138,600 138,527 138,575 126,113 125,810 125,940 1.60%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.36% 2.17% 8.16% 5.53% 7.62% 5.21% 4.98% -
ROE 0.34% 1.46% 6.13% 3.51% 5.04% 3.63% 3.04% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 108.86 98.23 97.65 69.18 67.29 64.33 49.07 14.18%
EPS 0.46 2.03 7.54 3.72 4.94 3.27 2.34 -23.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.39 1.23 1.06 0.98 0.90 0.77 9.80%
Adjusted Per Share Value based on latest NOSH - 138,575
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 108.86 98.23 97.60 69.17 61.23 58.39 44.59 16.02%
EPS 0.46 2.03 7.54 3.72 4.49 2.97 2.13 -22.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.39 1.2294 1.0598 0.8917 0.817 0.6997 11.56%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.68 0.78 0.58 0.63 0.53 0.63 0.76 -
P/RPS 0.62 0.79 0.59 0.91 0.79 0.98 1.55 -14.15%
P/EPS 147.96 38.36 7.69 16.94 10.73 19.27 32.48 28.72%
EY 0.68 2.61 13.00 5.90 9.32 5.19 3.08 -22.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 0.47 0.59 0.54 0.70 0.99 -10.75%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 14/11/12 23/11/11 25/11/10 18/11/09 20/11/08 21/11/07 -
Price 0.695 0.71 0.63 0.71 0.57 0.47 0.75 -
P/RPS 0.64 0.72 0.65 1.03 0.85 0.73 1.53 -13.50%
P/EPS 151.22 34.92 8.36 19.09 11.54 14.37 32.05 29.47%
EY 0.66 2.86 11.97 5.24 8.67 6.96 3.12 -22.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.51 0.67 0.58 0.52 0.97 -10.15%

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