[TOMEI] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
21-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -16.11%
YoY- 85.82%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 260,316 289,414 292,837 277,392 281,144 223,832 208,958 15.76%
PBT 19,540 21,160 26,478 29,000 35,340 16,213 14,604 21.40%
Tax -4,868 -5,653 -6,022 -6,746 -9,152 -3,478 -2,841 43.14%
NP 14,672 15,507 20,456 22,254 26,188 12,735 11,762 15.86%
-
NP to SH 13,960 15,174 19,673 21,280 25,368 12,307 11,564 13.36%
-
Tax Rate 24.91% 26.72% 22.74% 23.26% 25.90% 21.45% 19.45% -
Total Cost 245,644 273,907 272,381 255,138 254,956 211,097 197,196 15.75%
-
Net Worth 117,173 114,687 113,403 109,677 107,170 102,144 97,067 13.35%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 117,173 114,687 113,403 109,677 107,170 102,144 97,067 13.35%
NOSH 125,992 126,029 126,003 126,066 126,083 126,104 126,061 -0.03%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 5.64% 5.36% 6.99% 8.02% 9.31% 5.69% 5.63% -
ROE 11.91% 13.23% 17.35% 19.40% 23.67% 12.05% 11.91% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 206.61 229.64 232.40 220.04 222.98 177.50 165.76 15.80%
EPS 11.08 12.04 15.61 16.88 20.12 9.77 9.17 13.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.91 0.90 0.87 0.85 0.81 0.77 13.39%
Adjusted Per Share Value based on latest NOSH - 126,070
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 187.82 208.81 211.28 200.14 202.85 161.49 150.76 15.76%
EPS 10.07 10.95 14.19 15.35 18.30 8.88 8.34 13.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8454 0.8275 0.8182 0.7913 0.7732 0.737 0.7003 13.36%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.44 0.38 0.63 0.70 0.75 0.81 0.76 -
P/RPS 0.21 0.17 0.27 0.32 0.34 0.46 0.46 -40.68%
P/EPS 3.97 3.16 4.04 4.15 3.73 8.30 8.28 -38.71%
EY 25.18 31.68 24.78 24.11 26.83 12.05 12.07 63.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.42 0.70 0.80 0.88 1.00 0.99 -39.11%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 27/02/09 20/11/08 21/08/08 27/05/08 26/02/08 21/11/07 -
Price 0.51 0.44 0.47 0.64 0.75 0.75 0.75 -
P/RPS 0.25 0.19 0.20 0.29 0.34 0.42 0.45 -32.39%
P/EPS 4.60 3.65 3.01 3.79 3.73 7.68 8.18 -31.84%
EY 21.73 27.36 33.22 26.38 26.83 13.01 12.23 46.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.48 0.52 0.74 0.88 0.93 0.97 -31.47%

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