[TOMEI] YoY TTM 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- -4.75%
YoY- 59.81%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 700,427 578,818 461,980 345,921 287,331 286,688 221,020 21.17%
PBT -1,564 30,060 43,009 30,375 19,669 25,119 16,685 -
Tax -2,495 -9,113 -11,693 -8,308 -5,877 -5,864 -2,985 -2.94%
NP -4,059 20,947 31,316 22,067 13,792 19,255 13,700 -
-
NP to SH -4,119 20,409 29,954 21,579 13,503 18,389 13,533 -
-
Tax Rate - 30.32% 27.19% 27.35% 29.88% 23.34% 17.89% -
Total Cost 704,486 557,871 430,664 323,854 273,539 267,433 207,320 22.59%
-
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 -0.58% 3.62% 6.78% 6.38% 4.80% 6.72% 6.20% -
ROE -2.20% 10.59% 17.58% 14.69% 10.93% 16.24% 13.96% -
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 505.36 417.62 333.49 249.63 227.84 227.87 175.50 19.25%
EPS -2.97 14.73 21.62 15.57 10.71 14.62 10.75 -
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 505.36 417.62 333.32 249.58 207.31 206.85 159.47 21.17%
EPS -2.97 14.73 21.61 15.57 9.74 13.27 9.76 -
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 0.13 0.19 0.17 0.25 0.23 0.28 0.43 -18.06%
P/EPS -22.88 5.30 2.68 4.05 4.95 4.31 7.07 -
EY -4.37 18.88 37.28 24.72 20.20 23.20 14.14 -
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 0.14 0.17 0.19 0.28 0.25 0.21 0.43 -17.04%
P/EPS -23.39 4.82 2.91 4.56 5.32 3.22 6.98 -
EY -4.28 20.74 34.32 21.93 18.78 31.10 14.33 -
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