[TOMEI] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 2.84%
YoY- 23.3%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 217,545 132,680 65,079 289,414 219,628 138,696 70,286 112.23%
PBT 18,368 9,549 4,885 21,160 19,859 14,500 8,835 62.82%
Tax -4,741 -2,389 -1,217 -5,653 -4,517 -3,373 -2,288 62.46%
NP 13,627 7,160 3,668 15,507 15,342 11,127 6,547 62.94%
-
NP to SH 13,084 6,854 3,490 15,174 14,755 10,640 6,342 61.98%
-
Tax Rate 25.81% 25.02% 24.91% 26.72% 22.75% 23.26% 25.90% -
Total Cost 203,918 125,520 61,411 273,907 204,286 127,569 63,739 116.96%
-
Net Worth 123,529 118,433 117,173 114,687 113,403 109,677 107,170 9.92%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 123,529 118,433 117,173 114,687 113,403 109,677 107,170 9.92%
NOSH 126,050 125,992 125,992 126,029 126,003 126,066 126,083 -0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.26% 5.40% 5.64% 5.36% 6.99% 8.02% 9.31% -
ROE 10.59% 5.79% 2.98% 13.23% 13.01% 9.70% 5.92% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 172.59 105.31 51.65 229.64 174.30 110.02 55.75 112.26%
EPS 10.38 5.44 2.77 12.04 11.71 8.44 5.03 62.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.94 0.93 0.91 0.90 0.87 0.85 9.94%
Adjusted Per Share Value based on latest NOSH - 126,969
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 156.96 95.73 46.95 208.81 158.46 100.07 50.71 112.24%
EPS 9.44 4.95 2.52 10.95 10.65 7.68 4.58 61.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8913 0.8545 0.8454 0.8275 0.8182 0.7913 0.7732 9.93%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.53 0.49 0.44 0.38 0.63 0.70 0.75 -
P/RPS 0.31 0.47 0.85 0.17 0.36 0.64 1.35 -62.46%
P/EPS 5.11 9.01 15.88 3.16 5.38 8.29 14.91 -50.99%
EY 19.58 11.10 6.30 31.68 18.59 12.06 6.71 104.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.52 0.47 0.42 0.70 0.80 0.88 -27.76%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 20/08/09 27/05/09 27/02/09 20/11/08 21/08/08 27/05/08 -
Price 0.57 0.52 0.51 0.44 0.47 0.64 0.75 -
P/RPS 0.33 0.49 0.99 0.19 0.27 0.58 1.35 -60.87%
P/EPS 5.49 9.56 18.41 3.65 4.01 7.58 14.91 -48.59%
EY 18.21 10.46 5.43 27.36 24.91 13.19 6.71 94.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.55 0.55 0.48 0.52 0.74 0.88 -24.24%

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