[TOMEI] YoY TTM 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- -7.59%
YoY- -33.88%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 577,947 422,566 334,921 283,398 267,553 194,150 41,450 55.07%
PBT 41,409 35,072 32,390 16,208 23,814 17,094 18,787 14.06%
Tax -12,390 -9,485 -9,160 -4,669 -5,698 -2,986 -824 57.04%
NP 29,019 25,587 23,230 11,539 18,116 14,108 17,963 8.31%
-
NP to SH 28,036 24,664 22,654 11,387 17,222 14,031 17,930 7.72%
-
Tax Rate 29.92% 27.04% 28.28% 28.81% 23.93% 17.47% 4.39% -
Total Cost 548,928 396,979 311,691 271,859 249,437 180,042 23,487 69.00%
-
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 5.02% 6.06% 6.94% 4.07% 6.77% 7.27% 43.34% -
ROE 14.76% 15.47% 16.20% 9.61% 15.70% 14.84% 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 416.99 304.78 241.86 224.93 212.23 154.04 46.40 44.14%
EPS 20.23 17.79 16.36 9.04 13.66 11.13 20.07 0.13%
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 416.99 304.88 241.65 204.47 193.04 140.08 29.91 55.07%
EPS 20.23 17.80 16.34 8.22 12.43 10.12 12.94 7.72%
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 0.18 0.23 0.21 0.22 0.33 0.46 0.00 -
P/EPS 3.81 3.88 3.18 5.42 5.12 6.38 0.00 -
EY 26.27 25.78 31.46 18.44 19.52 15.68 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 - -
Price 0.78 0.67 0.59 0.52 0.64 0.68 0.00 -
P/RPS 0.19 0.22 0.24 0.23 0.30 0.44 0.00 -
P/EPS 3.86 3.77 3.61 5.75 4.68 6.11 0.00 -
EY 25.93 26.55 27.73 17.38 21.34 16.37 0.00 -
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 0.00 -

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