[TOMEI] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 19.72%
YoY- 77.21%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 356,286 345,921 334,921 323,475 300,890 287,331 283,398 16.43%
PBT 30,446 30,375 32,390 31,021 26,318 19,669 16,208 52.06%
Tax -8,429 -8,308 -9,160 -8,627 -7,438 -5,877 -4,669 48.10%
NP 22,017 22,067 23,230 22,394 18,880 13,792 11,539 53.65%
-
NP to SH 21,381 21,579 22,654 21,836 18,239 13,503 11,387 52.02%
-
Tax Rate 27.69% 27.35% 28.28% 27.81% 28.26% 29.88% 28.81% -
Total Cost 334,269 323,854 311,691 301,081 282,010 273,539 271,859 14.72%
-
Net Worth 152,397 146,889 139,861 132,553 128,559 123,591 118,432 18.25%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 152,397 146,889 139,861 132,553 128,559 123,591 118,432 18.25%
NOSH 138,543 138,575 138,476 131,240 126,039 126,113 125,992 6.51%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.18% 6.38% 6.94% 6.92% 6.27% 4.80% 4.07% -
ROE 14.03% 14.69% 16.20% 16.47% 14.19% 10.93% 9.61% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 257.17 249.63 241.86 246.47 238.73 227.84 224.93 9.31%
EPS 15.43 15.57 16.36 16.64 14.47 10.71 9.04 42.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.06 1.01 1.01 1.02 0.98 0.94 11.01%
Adjusted Per Share Value based on latest NOSH - 131,240
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 257.06 249.58 241.65 233.39 217.09 207.31 204.47 16.43%
EPS 15.43 15.57 16.34 15.75 13.16 9.74 8.22 51.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0996 1.0598 1.0091 0.9564 0.9276 0.8917 0.8545 18.25%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.71 0.63 0.52 0.56 0.59 0.53 0.49 -
P/RPS 0.28 0.25 0.21 0.23 0.25 0.23 0.22 17.39%
P/EPS 4.60 4.05 3.18 3.37 4.08 4.95 5.42 -10.33%
EY 21.74 24.72 31.46 29.71 24.53 20.20 18.44 11.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.59 0.51 0.55 0.58 0.54 0.52 15.99%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 25/11/10 26/08/10 19/05/10 24/02/10 18/11/09 20/08/09 -
Price 0.63 0.71 0.59 0.52 0.70 0.57 0.52 -
P/RPS 0.24 0.28 0.24 0.21 0.29 0.25 0.23 2.86%
P/EPS 4.08 4.56 3.61 3.13 4.84 5.32 5.75 -20.39%
EY 24.50 21.93 27.73 32.00 20.67 18.78 17.38 25.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.67 0.58 0.51 0.69 0.58 0.55 2.40%

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