[TOMYPAK] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -44.24%
YoY- -47.67%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 151,268 148,953 148,319 147,145 150,392 152,821 149,836 0.63%
PBT 399 921 2,597 3,254 5,574 6,093 6,896 -85.01%
Tax 533 617 -382 -330 -330 -351 -416 -
NP 932 1,538 2,215 2,924 5,244 5,742 6,480 -72.51%
-
NP to SH 932 1,538 2,215 2,924 5,244 5,742 6,480 -72.51%
-
Tax Rate -133.58% -66.99% 14.71% 10.14% 5.92% 5.76% 6.03% -
Total Cost 150,336 147,415 146,104 144,221 145,148 147,079 143,356 3.21%
-
Net Worth 52,800 52,538 53,007 50,074 51,905 51,572 51,655 1.47%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 398 398 797 797 797 797 - -
Div Payout % 42.71% 25.88% 35.99% 27.26% 15.20% 13.88% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 52,800 52,538 53,007 50,074 51,905 51,572 51,655 1.47%
NOSH 39,999 39,801 39,951 38,333 39,927 39,855 40,000 -0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 0.62% 1.03% 1.49% 1.99% 3.49% 3.76% 4.32% -
ROE 1.77% 2.93% 4.18% 5.84% 10.10% 11.13% 12.54% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 378.17 374.24 371.25 383.86 376.66 383.44 374.59 0.63%
EPS 2.33 3.86 5.54 7.63 13.13 14.41 16.20 -72.51%
DPS 1.00 1.00 2.00 2.08 2.00 2.00 0.00 -
NAPS 1.32 1.32 1.3268 1.3063 1.30 1.294 1.2914 1.46%
Adjusted Per Share Value based on latest NOSH - 38,333
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 35.09 34.55 34.40 34.13 34.88 35.45 34.76 0.63%
EPS 0.22 0.36 0.51 0.68 1.22 1.33 1.50 -72.15%
DPS 0.09 0.09 0.18 0.18 0.18 0.18 0.00 -
NAPS 0.1225 0.1219 0.123 0.1162 0.1204 0.1196 0.1198 1.49%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.22 0.25 0.29 0.34 0.34 0.30 0.25 -
P/RPS 0.06 0.07 0.08 0.09 0.09 0.08 0.07 -9.75%
P/EPS 9.44 6.47 5.23 4.46 2.59 2.08 1.54 234.57%
EY 10.59 15.46 19.12 22.43 38.63 48.02 64.80 -70.07%
DY 4.52 4.00 6.88 6.12 5.88 6.67 0.00 -
P/NAPS 0.17 0.19 0.22 0.26 0.26 0.23 0.19 -7.14%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 06/05/08 29/02/08 29/11/07 27/08/07 30/05/07 27/02/07 27/11/06 -
Price 0.23 0.25 0.27 0.31 0.34 0.36 0.34 -
P/RPS 0.06 0.07 0.07 0.08 0.09 0.09 0.09 -23.66%
P/EPS 9.87 6.47 4.87 4.06 2.59 2.50 2.10 180.32%
EY 10.13 15.46 20.53 24.61 38.63 40.02 47.65 -64.34%
DY 4.33 4.00 7.39 6.71 5.88 5.56 0.00 -
P/NAPS 0.17 0.19 0.20 0.24 0.26 0.28 0.26 -24.64%

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