[TOMEI] YoY TTM 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- 18.58%
YoY- -26.57%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 578,818 461,980 345,921 287,331 286,688 221,020 76,377 40.10%
PBT 30,060 43,009 30,375 19,669 25,119 16,685 23,249 4.37%
Tax -9,113 -11,693 -8,308 -5,877 -5,864 -2,985 -1,803 30.96%
NP 20,947 31,316 22,067 13,792 19,255 13,700 21,446 -0.39%
-
NP to SH 20,409 29,954 21,579 13,503 18,389 13,533 21,375 -0.76%
-
Tax Rate 30.32% 27.19% 27.35% 29.88% 23.34% 17.89% 7.76% -
Total Cost 557,871 430,664 323,854 273,539 267,433 207,320 54,931 47.10%
-
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 3.62% 6.78% 6.38% 4.80% 6.72% 6.20% 28.08% -
ROE 10.59% 17.58% 14.69% 10.93% 16.24% 13.96% 24.38% -
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 417.62 333.49 249.63 227.84 227.87 175.50 60.97 37.76%
EPS 14.73 21.62 15.57 10.71 14.62 10.75 17.06 -2.41%
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 417.62 333.32 249.58 207.31 206.85 159.47 55.11 40.10%
EPS 14.73 21.61 15.57 9.74 13.27 9.76 15.42 -0.75%
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 0.19 0.17 0.25 0.23 0.28 0.43 1.05 -24.77%
P/EPS 5.30 2.68 4.05 4.95 4.31 7.07 3.75 5.92%
EY 18.88 37.28 24.72 20.20 23.20 14.14 26.66 -5.58%
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 - -
Price 0.71 0.63 0.71 0.57 0.47 0.75 0.00 -
P/RPS 0.17 0.19 0.28 0.25 0.21 0.43 0.00 -
P/EPS 4.82 2.91 4.56 5.32 3.22 6.98 0.00 -
EY 20.74 34.32 21.93 18.78 31.10 14.33 0.00 -
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 0.00 -

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