[TOMEI] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 18.58%
YoY- -26.57%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 334,921 323,475 300,890 287,331 283,398 284,207 289,414 10.25%
PBT 32,390 31,021 26,318 19,669 16,208 17,210 21,160 32.92%
Tax -9,160 -8,627 -7,438 -5,877 -4,669 -4,582 -5,653 38.07%
NP 23,230 22,394 18,880 13,792 11,539 12,628 15,507 31.01%
-
NP to SH 22,654 21,836 18,239 13,503 11,387 12,322 15,174 30.72%
-
Tax Rate 28.28% 27.81% 28.26% 29.88% 28.81% 26.62% 26.72% -
Total Cost 311,691 301,081 282,010 273,539 271,859 271,579 273,907 9.02%
-
Net Worth 139,861 132,553 128,559 123,591 118,432 117,173 115,542 13.62%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 139,861 132,553 128,559 123,591 118,432 117,173 115,542 13.62%
NOSH 138,476 131,240 126,039 126,113 125,992 125,992 126,969 5.97%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.94% 6.92% 6.27% 4.80% 4.07% 4.44% 5.36% -
ROE 16.20% 16.47% 14.19% 10.93% 9.61% 10.52% 13.13% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 241.86 246.47 238.73 227.84 224.93 225.57 227.94 4.04%
EPS 16.36 16.64 14.47 10.71 9.04 9.78 11.95 23.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.01 1.02 0.98 0.94 0.93 0.91 7.21%
Adjusted Per Share Value based on latest NOSH - 126,113
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 241.65 233.39 217.09 207.31 204.47 205.06 208.81 10.25%
EPS 16.34 15.75 13.16 9.74 8.22 8.89 10.95 30.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0091 0.9564 0.9276 0.8917 0.8545 0.8454 0.8336 13.62%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.52 0.56 0.59 0.53 0.49 0.44 0.38 -
P/RPS 0.21 0.23 0.25 0.23 0.22 0.20 0.17 15.17%
P/EPS 3.18 3.37 4.08 4.95 5.42 4.50 3.18 0.00%
EY 31.46 29.71 24.53 20.20 18.44 22.23 31.45 0.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.58 0.54 0.52 0.47 0.42 13.85%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 19/05/10 24/02/10 18/11/09 20/08/09 27/05/09 27/02/09 -
Price 0.59 0.52 0.70 0.57 0.52 0.51 0.44 -
P/RPS 0.24 0.21 0.29 0.25 0.23 0.23 0.19 16.90%
P/EPS 3.61 3.13 4.84 5.32 5.75 5.21 3.68 -1.27%
EY 27.73 32.00 20.67 18.78 17.38 19.18 27.16 1.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.51 0.69 0.58 0.55 0.55 0.48 13.48%

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