[TOMYPAK] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
18-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 207.32%
YoY- 34.76%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 36,574 182,838 140,890 87,233 39,668 148,953 111,724 -52.46%
PBT 4,071 7,933 6,012 1,742 580 921 2,005 60.27%
Tax -310 -308 -380 -230 -88 617 -65 183.06%
NP 3,761 7,625 5,632 1,512 492 1,538 1,940 55.41%
-
NP to SH 3,761 7,625 5,632 1,512 492 1,538 1,940 55.41%
-
Tax Rate 7.61% 3.88% 6.32% 13.20% 15.17% -66.99% 3.24% -
Total Cost 32,813 175,213 135,258 85,721 39,176 147,415 109,784 -55.26%
-
Net Worth 62,416 58,807 58,000 53,779 52,800 52,731 53,071 11.40%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 1,200 - - - 399 - -
Div Payout % - 15.74% - - - 25.97% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 62,416 58,807 58,000 53,779 52,800 52,731 53,071 11.40%
NOSH 40,010 40,005 40,000 40,000 39,999 39,948 40,000 0.01%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 10.28% 4.17% 4.00% 1.73% 1.24% 1.03% 1.74% -
ROE 6.03% 12.97% 9.71% 2.81% 0.93% 2.92% 3.66% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 91.41 457.04 352.23 218.08 99.17 372.87 279.31 -52.47%
EPS 9.40 19.06 14.08 3.78 1.23 3.85 4.85 55.38%
DPS 0.00 3.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.56 1.47 1.45 1.3445 1.32 1.32 1.3268 11.38%
Adjusted Per Share Value based on latest NOSH - 39,960
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 8.48 42.41 32.68 20.23 9.20 34.55 25.92 -52.48%
EPS 0.87 1.77 1.31 0.35 0.11 0.36 0.45 55.13%
DPS 0.00 0.28 0.00 0.00 0.00 0.09 0.00 -
NAPS 0.1448 0.1364 0.1345 0.1247 0.1225 0.1223 0.1231 11.42%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.20 0.20 0.23 0.22 0.22 0.25 0.29 -
P/RPS 0.22 0.04 0.07 0.10 0.22 0.07 0.10 69.07%
P/EPS 2.13 1.05 1.63 5.82 17.89 6.49 5.98 -49.72%
EY 47.00 95.30 61.22 17.18 5.59 15.40 16.72 99.05%
DY 0.00 15.00 0.00 0.00 0.00 4.00 0.00 -
P/NAPS 0.13 0.14 0.16 0.16 0.17 0.19 0.22 -29.55%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 15/05/09 23/02/09 17/11/08 18/08/08 06/05/08 29/02/08 29/11/07 -
Price 0.21 0.20 0.22 0.23 0.23 0.25 0.27 -
P/RPS 0.23 0.04 0.06 0.11 0.23 0.07 0.10 74.15%
P/EPS 2.23 1.05 1.56 6.08 18.70 6.49 5.57 -45.64%
EY 44.76 95.30 64.00 16.43 5.35 15.40 17.96 83.71%
DY 0.00 15.00 0.00 0.00 0.00 4.00 0.00 -
P/NAPS 0.13 0.14 0.15 0.17 0.17 0.19 0.20 -24.94%

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