[TOMEI] QoQ 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- -89.82%
YoY- -88.47%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 84,865 67,601 65,079 69,785 80,932 68,410 70,286 13.37%
PBT 8,819 4,664 4,885 1,301 5,358 5,666 8,835 -0.12%
Tax -2,352 -1,172 -1,217 -1,136 -1,144 -1,085 -2,288 1.85%
NP 6,467 3,492 3,668 165 4,214 4,581 6,547 -0.81%
-
NP to SH 6,230 3,364 3,490 419 4,114 4,299 6,342 -1.17%
-
Tax Rate 26.67% 25.13% 24.91% 87.32% 21.35% 19.15% 25.90% -
Total Cost 78,398 64,109 61,411 69,620 76,718 63,829 63,739 14.78%
-
Net Worth 123,591 118,432 117,173 115,542 113,229 109,681 107,170 9.96%
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 123,591 118,432 117,173 115,542 113,229 109,681 107,170 9.96%
NOSH 126,113 125,992 125,992 126,969 125,810 126,070 126,083 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 7.62% 5.17% 5.64% 0.24% 5.21% 6.70% 9.31% -
ROE 5.04% 2.84% 2.98% 0.36% 3.63% 3.92% 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 67.29 53.65 51.65 54.96 64.33 54.26 55.75 13.34%
EPS 4.94 2.67 2.77 0.33 3.27 3.41 5.03 -1.19%
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 61.23 48.77 46.95 50.35 58.39 49.36 50.71 13.37%
EPS 4.49 2.43 2.52 0.30 2.97 3.10 4.58 -1.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8917 0.8545 0.8454 0.8336 0.817 0.7914 0.7732 9.96%
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 0.79 0.91 0.85 0.69 0.98 1.29 1.35 -30.01%
P/EPS 10.73 18.35 15.88 115.15 19.27 20.53 14.91 -19.67%
EY 9.32 5.45 6.30 0.87 5.19 4.87 6.71 24.46%
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 0.85 0.97 0.99 0.80 0.73 1.18 1.35 -26.51%
P/EPS 11.54 19.48 18.41 133.33 14.37 18.77 14.91 -15.68%
EY 8.67 5.13 5.43 0.75 6.96 5.33 6.71 18.61%
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