[TOMYPAK] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
17-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 148.32%
YoY- 190.31%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 156,046 146,296 182,838 187,853 174,466 158,672 148,953 3.15%
PBT 17,972 16,284 7,933 8,016 3,484 2,320 921 626.12%
Tax -1,400 -1,240 -308 -506 -460 -352 617 -
NP 16,572 15,044 7,625 7,509 3,024 1,968 1,538 388.54%
-
NP to SH 16,572 15,044 7,625 7,509 3,024 1,968 1,538 388.54%
-
Tax Rate 7.79% 7.61% 3.88% 6.31% 13.20% 15.17% -66.99% -
Total Cost 139,474 131,252 175,213 180,344 171,442 156,704 147,415 -3.62%
-
Net Worth 65,584 62,416 58,807 58,000 53,779 52,800 52,731 15.66%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 2,399 - 1,200 - - - 399 231.01%
Div Payout % 14.48% - 15.74% - - - 25.97% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 65,584 62,416 58,807 58,000 53,779 52,800 52,731 15.66%
NOSH 39,990 40,010 40,005 39,999 40,000 39,999 39,948 0.07%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 10.62% 10.28% 4.17% 4.00% 1.73% 1.24% 1.03% -
ROE 25.27% 24.10% 12.97% 12.95% 5.62% 3.73% 2.92% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 390.21 365.64 457.04 469.63 436.17 396.68 372.87 3.07%
EPS 41.44 37.60 19.06 18.77 7.56 4.92 3.85 388.20%
DPS 6.00 0.00 3.00 0.00 0.00 0.00 1.00 230.55%
NAPS 1.64 1.56 1.47 1.45 1.3445 1.32 1.32 15.58%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 36.58 34.30 42.86 44.04 40.90 37.20 34.92 3.14%
EPS 3.89 3.53 1.79 1.76 0.71 0.46 0.36 389.47%
DPS 0.56 0.00 0.28 0.00 0.00 0.00 0.09 238.67%
NAPS 0.1538 0.1463 0.1379 0.136 0.1261 0.1238 0.1236 15.70%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.31 0.20 0.20 0.23 0.22 0.22 0.25 -
P/RPS 0.08 0.05 0.04 0.05 0.05 0.06 0.07 9.31%
P/EPS 0.75 0.53 1.05 1.23 2.91 4.47 6.49 -76.30%
EY 133.68 188.00 95.30 81.62 34.36 22.36 15.40 322.93%
DY 19.35 0.00 15.00 0.00 0.00 0.00 4.00 186.30%
P/NAPS 0.19 0.13 0.14 0.16 0.16 0.17 0.19 0.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 15/05/09 23/02/09 17/11/08 18/08/08 06/05/08 29/02/08 -
Price 0.77 0.21 0.20 0.22 0.23 0.23 0.25 -
P/RPS 0.20 0.06 0.04 0.05 0.05 0.06 0.07 101.48%
P/EPS 1.86 0.56 1.05 1.17 3.04 4.67 6.49 -56.56%
EY 53.82 179.05 95.30 85.33 32.87 21.39 15.40 130.46%
DY 7.79 0.00 15.00 0.00 0.00 0.00 4.00 56.01%
P/NAPS 0.47 0.13 0.14 0.15 0.17 0.17 0.19 83.00%

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