[TOMYPAK] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -40.54%
YoY- -73.21%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 187,853 174,466 158,672 148,953 148,965 145,200 149,412 16.44%
PBT 8,016 3,484 2,320 921 2,673 2,262 4,408 48.82%
Tax -506 -460 -352 617 -86 -18 -16 893.77%
NP 7,509 3,024 1,968 1,538 2,586 2,244 4,392 42.84%
-
NP to SH 7,509 3,024 1,968 1,538 2,586 2,244 4,392 42.84%
-
Tax Rate 6.31% 13.20% 15.17% -66.99% 3.22% 0.80% 0.36% -
Total Cost 180,344 171,442 156,704 147,415 146,378 142,956 145,020 15.59%
-
Net Worth 58,000 53,779 52,800 52,731 53,071 52,345 51,905 7.66%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 399 - - - -
Div Payout % - - - 25.97% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 58,000 53,779 52,800 52,731 53,071 52,345 51,905 7.66%
NOSH 39,999 40,000 39,999 39,948 39,999 40,071 39,927 0.11%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.00% 1.73% 1.24% 1.03% 1.74% 1.55% 2.94% -
ROE 12.95% 5.62% 3.73% 2.92% 4.87% 4.29% 8.46% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 469.63 436.17 396.68 372.87 372.41 362.35 374.21 16.30%
EPS 18.77 7.56 4.92 3.85 6.47 5.60 11.00 42.65%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.45 1.3445 1.32 1.32 1.3268 1.3063 1.30 7.53%
Adjusted Per Share Value based on latest NOSH - 39,801
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 43.57 40.47 36.80 34.55 34.55 33.68 34.66 16.42%
EPS 1.74 0.70 0.46 0.36 0.60 0.52 1.02 42.62%
DPS 0.00 0.00 0.00 0.09 0.00 0.00 0.00 -
NAPS 0.1345 0.1247 0.1225 0.1223 0.1231 0.1214 0.1204 7.64%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.23 0.22 0.22 0.25 0.29 0.34 0.34 -
P/RPS 0.05 0.05 0.06 0.07 0.08 0.09 0.09 -32.34%
P/EPS 1.23 2.91 4.47 6.49 4.48 6.07 3.09 -45.79%
EY 81.62 34.36 22.36 15.40 22.30 16.47 32.35 85.01%
DY 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.16 0.17 0.19 0.22 0.26 0.26 -27.58%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 17/11/08 18/08/08 06/05/08 29/02/08 29/11/07 27/08/07 30/05/07 -
Price 0.22 0.23 0.23 0.25 0.27 0.31 0.34 -
P/RPS 0.05 0.05 0.06 0.07 0.07 0.09 0.09 -32.34%
P/EPS 1.17 3.04 4.67 6.49 4.18 5.54 3.09 -47.56%
EY 85.33 32.87 21.39 15.40 23.95 18.06 32.35 90.56%
DY 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.17 0.17 0.19 0.20 0.24 0.26 -30.62%

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