[TOMEI] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 35.07%
YoY- 20.2%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 583,157 505,387 356,286 300,890 289,414 223,779 140,678 26.71%
PBT 21,669 45,705 30,446 26,318 21,160 16,213 28,981 -4.72%
Tax -6,942 -13,240 -8,429 -7,438 -5,653 -3,478 -2,657 17.34%
NP 14,727 32,465 22,017 18,880 15,507 12,735 26,324 -9.21%
-
NP to SH 14,242 31,198 21,381 18,239 15,174 12,307 26,235 -9.67%
-
Tax Rate 32.04% 28.97% 27.69% 28.26% 26.72% 21.45% 9.17% -
Total Cost 568,430 472,922 334,269 282,010 273,907 211,044 114,354 30.60%
-
Net Worth 192,653 177,567 152,397 128,559 115,542 102,223 93,170 12.85%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 192,653 177,567 152,397 128,559 115,542 102,223 93,170 12.85%
NOSH 138,600 138,724 138,543 126,039 126,969 126,201 125,906 1.61%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.53% 6.42% 6.18% 6.27% 5.36% 5.69% 18.71% -
ROE 7.39% 17.57% 14.03% 14.19% 13.13% 12.04% 28.16% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 420.75 364.31 257.17 238.73 227.94 177.32 111.73 24.70%
EPS 10.28 22.49 15.43 14.47 11.95 9.75 20.84 -11.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.28 1.10 1.02 0.91 0.81 0.74 11.06%
Adjusted Per Share Value based on latest NOSH - 126,039
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 420.75 364.64 257.06 217.09 208.81 161.46 101.50 26.71%
EPS 10.28 22.51 15.43 13.16 10.95 8.88 18.93 -9.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.2812 1.0996 0.9276 0.8336 0.7375 0.6722 12.85%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.70 0.75 0.71 0.59 0.38 0.81 0.69 -
P/RPS 0.17 0.21 0.28 0.25 0.17 0.46 0.62 -19.38%
P/EPS 6.81 3.33 4.60 4.08 3.18 8.31 3.31 12.76%
EY 14.68 29.99 21.74 24.53 31.45 12.04 30.20 -11.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.59 0.65 0.58 0.42 1.00 0.93 -9.81%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 23/02/12 24/02/11 24/02/10 27/02/09 26/02/08 - -
Price 0.725 0.89 0.63 0.70 0.44 0.75 0.00 -
P/RPS 0.17 0.24 0.24 0.29 0.19 0.42 0.00 -
P/EPS 7.06 3.96 4.08 4.84 3.68 7.69 0.00 -
EY 14.17 25.27 24.50 20.67 27.16 13.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.70 0.57 0.69 0.48 0.93 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