[TOMYPAK] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 35.39%
YoY- 395.77%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 118,936 78,023 36,574 182,838 140,890 87,233 39,668 107.79%
PBT 14,719 8,986 4,071 7,933 6,012 1,742 580 761.87%
Tax -763 -700 -310 -308 -380 -230 -88 321.49%
NP 13,956 8,286 3,761 7,625 5,632 1,512 492 828.21%
-
NP to SH 13,956 8,286 3,761 7,625 5,632 1,512 492 828.21%
-
Tax Rate 5.18% 7.79% 7.61% 3.88% 6.32% 13.20% 15.17% -
Total Cost 104,980 69,737 32,813 175,213 135,258 85,721 39,176 92.81%
-
Net Worth 70,399 65,584 62,416 58,807 58,000 53,779 52,800 21.11%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 2,400 1,199 - 1,200 - - - -
Div Payout % 17.20% 14.48% - 15.74% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 70,399 65,584 62,416 58,807 58,000 53,779 52,800 21.11%
NOSH 40,000 39,990 40,010 40,005 40,000 40,000 39,999 0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.73% 10.62% 10.28% 4.17% 4.00% 1.73% 1.24% -
ROE 19.82% 12.63% 6.03% 12.97% 9.71% 2.81% 0.93% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 297.34 195.10 91.41 457.04 352.23 218.08 99.17 107.79%
EPS 34.89 20.72 9.40 19.06 14.08 3.78 1.23 828.21%
DPS 6.00 3.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.76 1.64 1.56 1.47 1.45 1.3445 1.32 21.12%
Adjusted Per Share Value based on latest NOSH - 40,020
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 27.59 18.10 8.48 42.41 32.68 20.23 9.20 107.81%
EPS 3.24 1.92 0.87 1.77 1.31 0.35 0.11 851.79%
DPS 0.56 0.28 0.00 0.28 0.00 0.00 0.00 -
NAPS 0.1633 0.1521 0.1448 0.1364 0.1345 0.1247 0.1225 21.10%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.71 0.31 0.20 0.20 0.23 0.22 0.22 -
P/RPS 0.24 0.16 0.22 0.04 0.07 0.10 0.22 5.96%
P/EPS 2.03 1.50 2.13 1.05 1.63 5.82 17.89 -76.53%
EY 49.14 66.84 47.00 95.30 61.22 17.18 5.59 325.37%
DY 8.45 9.68 0.00 15.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.19 0.13 0.14 0.16 0.16 0.17 76.81%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 19/08/09 15/05/09 23/02/09 17/11/08 18/08/08 06/05/08 -
Price 0.89 0.77 0.21 0.20 0.22 0.23 0.23 -
P/RPS 0.30 0.39 0.23 0.04 0.06 0.11 0.23 19.35%
P/EPS 2.55 3.72 2.23 1.05 1.56 6.08 18.70 -73.47%
EY 39.20 26.91 44.76 95.30 64.00 16.43 5.35 276.78%
DY 6.74 3.90 0.00 15.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.47 0.13 0.14 0.15 0.17 0.17 107.86%

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