[TOMYPAK] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
06-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 27.96%
YoY- -55.19%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 182,838 187,853 174,466 158,672 148,953 148,965 145,200 16.52%
PBT 7,933 8,016 3,484 2,320 921 2,673 2,262 129.95%
Tax -308 -506 -460 -352 617 -86 -18 558.33%
NP 7,625 7,509 3,024 1,968 1,538 2,586 2,244 125.18%
-
NP to SH 7,625 7,509 3,024 1,968 1,538 2,586 2,244 125.18%
-
Tax Rate 3.88% 6.31% 13.20% 15.17% -66.99% 3.22% 0.80% -
Total Cost 175,213 180,344 171,442 156,704 147,415 146,378 142,956 14.45%
-
Net Worth 58,807 58,000 53,779 52,800 52,731 53,071 52,345 8.03%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 1,200 - - - 399 - - -
Div Payout % 15.74% - - - 25.97% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 58,807 58,000 53,779 52,800 52,731 53,071 52,345 8.03%
NOSH 40,005 39,999 40,000 39,999 39,948 39,999 40,071 -0.10%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.17% 4.00% 1.73% 1.24% 1.03% 1.74% 1.55% -
ROE 12.97% 12.95% 5.62% 3.73% 2.92% 4.87% 4.29% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 457.04 469.63 436.17 396.68 372.87 372.41 362.35 16.65%
EPS 19.06 18.77 7.56 4.92 3.85 6.47 5.60 125.42%
DPS 3.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.47 1.45 1.3445 1.32 1.32 1.3268 1.3063 8.15%
Adjusted Per Share Value based on latest NOSH - 39,999
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 42.41 43.57 40.47 36.80 34.55 34.55 33.68 16.52%
EPS 1.77 1.74 0.70 0.46 0.36 0.60 0.52 125.44%
DPS 0.28 0.00 0.00 0.00 0.09 0.00 0.00 -
NAPS 0.1364 0.1345 0.1247 0.1225 0.1223 0.1231 0.1214 8.03%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.20 0.23 0.22 0.22 0.25 0.29 0.34 -
P/RPS 0.04 0.05 0.05 0.06 0.07 0.08 0.09 -41.61%
P/EPS 1.05 1.23 2.91 4.47 6.49 4.48 6.07 -68.78%
EY 95.30 81.62 34.36 22.36 15.40 22.30 16.47 220.59%
DY 15.00 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 0.14 0.16 0.16 0.17 0.19 0.22 0.26 -33.68%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 17/11/08 18/08/08 06/05/08 29/02/08 29/11/07 27/08/07 -
Price 0.20 0.22 0.23 0.23 0.25 0.27 0.31 -
P/RPS 0.04 0.05 0.05 0.06 0.07 0.07 0.09 -41.61%
P/EPS 1.05 1.17 3.04 4.67 6.49 4.18 5.54 -66.83%
EY 95.30 85.33 32.87 21.39 15.40 23.95 18.06 201.57%
DY 15.00 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 0.14 0.15 0.17 0.17 0.19 0.20 0.24 -30.07%

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