[TOMEI] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 6.43%
YoY- -53.09%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 292,837 277,392 281,144 223,832 208,958 189,844 190,832 32.93%
PBT 26,478 29,000 35,340 16,213 14,604 13,800 15,440 43.13%
Tax -6,022 -6,746 -9,152 -3,478 -2,841 -2,306 -3,432 45.32%
NP 20,456 22,254 26,188 12,735 11,762 11,494 12,008 42.49%
-
NP to SH 19,673 21,280 25,368 12,307 11,564 11,452 11,964 39.18%
-
Tax Rate 22.74% 23.26% 25.90% 21.45% 19.45% 16.71% 22.23% -
Total Cost 272,381 255,138 254,956 211,097 197,196 178,350 178,824 32.28%
-
Net Worth 113,403 109,677 107,170 102,144 97,067 94,592 97,175 10.81%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 113,403 109,677 107,170 102,144 97,067 94,592 97,175 10.81%
NOSH 126,003 126,066 126,083 126,104 126,061 126,123 126,202 -0.10%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.99% 8.02% 9.31% 5.69% 5.63% 6.05% 6.29% -
ROE 17.35% 19.40% 23.67% 12.05% 11.91% 12.11% 12.31% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 232.40 220.04 222.98 177.50 165.76 150.52 151.21 33.07%
EPS 15.61 16.88 20.12 9.77 9.17 9.08 9.48 39.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.87 0.85 0.81 0.77 0.75 0.77 10.92%
Adjusted Per Share Value based on latest NOSH - 126,201
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 211.28 200.14 202.85 161.49 150.76 136.97 137.69 32.93%
EPS 14.19 15.35 18.30 8.88 8.34 8.26 8.63 39.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8182 0.7913 0.7732 0.737 0.7003 0.6825 0.7011 10.81%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.63 0.70 0.75 0.81 0.76 0.71 0.62 -
P/RPS 0.27 0.32 0.34 0.46 0.46 0.47 0.41 -24.24%
P/EPS 4.04 4.15 3.73 8.30 8.28 7.82 6.54 -27.40%
EY 24.78 24.11 26.83 12.05 12.07 12.79 15.29 37.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.80 0.88 1.00 0.99 0.95 0.81 -9.24%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 21/08/08 27/05/08 26/02/08 21/11/07 29/08/07 23/05/07 -
Price 0.47 0.64 0.75 0.75 0.75 0.68 0.66 -
P/RPS 0.20 0.29 0.34 0.42 0.45 0.45 0.44 -40.79%
P/EPS 3.01 3.79 3.73 7.68 8.18 7.49 6.96 -42.72%
EY 33.22 26.38 26.83 13.01 12.23 13.35 14.36 74.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.74 0.88 0.93 0.97 0.91 0.86 -28.42%

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