[TOMYPAK] QoQ 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- -51.63%
YoY- 595.77%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 40,913 41,449 36,574 41,948 53,657 47,565 39,668 2.07%
PBT 5,734 4,915 4,071 1,921 4,270 1,161 580 359.98%
Tax -63 -390 -310 72 -150 -142 -88 -19.95%
NP 5,671 4,525 3,761 1,993 4,120 1,019 492 409.50%
-
NP to SH 5,671 4,525 3,761 1,993 4,120 1,019 492 409.50%
-
Tax Rate 1.10% 7.93% 7.61% -3.75% 3.51% 12.23% 15.17% -
Total Cost 35,242 36,924 32,813 39,955 49,537 46,546 39,176 -6.80%
-
Net Worth 70,387 65,614 62,416 58,829 58,000 53,727 52,800 21.10%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 1,199 1,200 - 1,200 - - - -
Div Payout % 21.16% 26.53% - 60.24% - - - -
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 70,387 65,614 62,416 58,829 58,000 53,727 52,800 21.10%
NOSH 39,992 40,008 40,010 40,020 39,999 39,960 39,999 -0.01%
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 13.86% 10.92% 10.28% 4.75% 7.68% 2.14% 1.24% -
ROE 8.06% 6.90% 6.03% 3.39% 7.10% 1.90% 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 102.30 103.60 91.41 104.82 134.14 119.03 99.17 2.09%
EPS 14.18 11.31 9.40 4.98 10.30 2.55 1.23 409.56%
DPS 3.00 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 9.49 9.61 8.48 9.73 12.45 11.03 9.20 2.08%
EPS 1.32 1.05 0.87 0.46 0.96 0.24 0.11 423.35%
DPS 0.28 0.28 0.00 0.28 0.00 0.00 0.00 -
NAPS 0.1633 0.1522 0.1448 0.1365 0.1345 0.1246 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 0.69 0.30 0.22 0.19 0.17 0.18 0.22 114.11%
P/EPS 5.01 2.74 2.13 4.02 2.23 8.63 17.89 -57.16%
EY 19.97 36.48 47.00 24.90 44.78 11.59 5.59 133.51%
DY 4.23 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 0.87 0.74 0.23 0.19 0.16 0.19 0.23 142.57%
P/EPS 6.28 6.81 2.23 4.02 2.14 9.02 18.70 -51.65%
EY 15.93 14.69 44.76 24.90 46.82 11.09 5.35 106.83%
DY 3.37 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