[TOMEI] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 6.78%
YoY- 35.88%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 461,980 345,921 287,331 286,688 221,020 76,377 43.30%
PBT 43,009 30,375 19,669 25,119 16,685 23,249 13.08%
Tax -11,693 -8,308 -5,877 -5,864 -2,985 -1,803 45.31%
NP 31,316 22,067 13,792 19,255 13,700 21,446 7.86%
-
NP to SH 29,954 21,579 13,503 18,389 13,533 21,375 6.97%
-
Tax Rate 27.19% 27.35% 29.88% 23.34% 17.89% 7.76% -
Total Cost 430,664 323,854 273,539 267,433 207,320 54,931 50.92%
-
Net Worth 170,389 146,889 123,591 113,229 96,973 87,690 14.20%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 170,389 146,889 123,591 113,229 96,973 87,690 14.20%
NOSH 138,527 138,575 126,113 125,810 125,940 125,272 2.03%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 6.78% 6.38% 4.80% 6.72% 6.20% 28.08% -
ROE 17.58% 14.69% 10.93% 16.24% 13.96% 24.38% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 333.49 249.63 227.84 227.87 175.50 60.97 40.44%
EPS 21.62 15.57 10.71 14.62 10.75 17.06 4.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.06 0.98 0.90 0.77 0.70 11.92%
Adjusted Per Share Value based on latest NOSH - 125,810
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 333.32 249.58 207.31 206.85 159.47 55.11 43.29%
EPS 21.61 15.57 9.74 13.27 9.76 15.42 6.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2294 1.0598 0.8917 0.817 0.6997 0.6327 14.20%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.58 0.63 0.53 0.63 0.76 0.64 -
P/RPS 0.17 0.25 0.23 0.28 0.43 1.05 -30.50%
P/EPS 2.68 4.05 4.95 4.31 7.07 3.75 -6.49%
EY 37.28 24.72 20.20 23.20 14.14 26.66 6.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.59 0.54 0.70 0.99 0.91 -12.37%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/11 25/11/10 18/11/09 20/11/08 21/11/07 - -
Price 0.63 0.71 0.57 0.47 0.75 0.00 -
P/RPS 0.19 0.28 0.25 0.21 0.43 0.00 -
P/EPS 2.91 4.56 5.32 3.22 6.98 0.00 -
EY 34.32 21.93 18.78 31.10 14.33 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.67 0.58 0.52 0.97 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