[TOMEI] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 11.4%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 223,779 221,020 194,150 188,386 140,678 76,377 41,450 206.80%
PBT 16,213 16,685 17,094 32,841 28,981 23,249 18,787 -9.33%
Tax -3,478 -2,985 -2,986 -3,515 -2,657 -1,803 -824 160.49%
NP 12,735 13,700 14,108 29,326 26,324 21,446 17,963 -20.44%
-
NP to SH 12,307 13,533 14,031 29,226 26,235 21,375 17,930 -22.13%
-
Tax Rate 21.45% 17.89% 17.47% 10.70% 9.17% 7.76% 4.39% -
Total Cost 211,044 207,320 180,042 159,060 114,354 54,931 23,487 330.48%
-
Net Worth 102,223 96,973 94,527 97,175 93,170 87,690 58,962 44.17%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 102,223 96,973 94,527 97,175 93,170 87,690 58,962 44.17%
NOSH 126,201 125,940 126,036 126,202 125,906 125,272 89,337 25.81%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.69% 6.20% 7.27% 15.57% 18.71% 28.08% 43.34% -
ROE 12.04% 13.96% 14.84% 30.08% 28.16% 24.38% 30.41% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 177.32 175.50 154.04 149.27 111.73 60.97 46.40 143.83%
EPS 9.75 10.75 11.13 23.16 20.84 17.06 20.07 -38.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.77 0.75 0.77 0.74 0.70 0.66 14.58%
Adjusted Per Share Value based on latest NOSH - 126,202
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 161.46 159.47 140.08 135.92 101.50 55.11 29.91 206.78%
EPS 8.88 9.76 10.12 21.09 18.93 15.42 12.94 -22.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7375 0.6997 0.682 0.7011 0.6722 0.6327 0.4254 44.16%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 - -
Price 0.81 0.76 0.71 0.62 0.69 0.64 0.00 -
P/RPS 0.46 0.43 0.46 0.42 0.62 1.05 0.00 -
P/EPS 8.31 7.07 6.38 2.68 3.31 3.75 0.00 -
EY 12.04 14.14 15.68 37.35 30.20 26.66 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.99 0.95 0.81 0.93 0.91 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 21/11/07 29/08/07 23/05/07 - - - -
Price 0.75 0.75 0.68 0.66 0.00 0.00 0.00 -
P/RPS 0.42 0.43 0.44 0.44 0.00 0.00 0.00 -
P/EPS 7.69 6.98 6.11 2.85 0.00 0.00 0.00 -
EY 13.00 14.33 16.37 35.09 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.97 0.91 0.86 0.00 0.00 0.00 -

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