[TOMYPAK] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -30.56%
YoY- -73.21%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 178,119 163,585 151,268 148,953 148,319 147,145 150,392 11.90%
PBT 4,927 1,532 399 921 2,597 3,254 5,574 -7.87%
Tax 302 396 533 617 -382 -330 -330 -
NP 5,229 1,928 932 1,538 2,215 2,924 5,244 -0.19%
-
NP to SH 5,229 1,928 932 1,538 2,215 2,924 5,244 -0.19%
-
Tax Rate -6.13% -25.85% -133.58% -66.99% 14.71% 10.14% 5.92% -
Total Cost 172,890 161,657 150,336 147,415 146,104 144,221 145,148 12.33%
-
Net Worth 58,000 53,727 52,800 52,538 53,007 50,074 51,905 7.66%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 398 398 398 398 797 797 797 -36.97%
Div Payout % 7.61% 20.64% 42.71% 25.88% 35.99% 27.26% 15.20% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 58,000 53,727 52,800 52,538 53,007 50,074 51,905 7.66%
NOSH 39,999 39,960 39,999 39,801 39,951 38,333 39,927 0.11%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.94% 1.18% 0.62% 1.03% 1.49% 1.99% 3.49% -
ROE 9.02% 3.59% 1.77% 2.93% 4.18% 5.84% 10.10% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 445.30 409.36 378.17 374.24 371.25 383.86 376.66 11.77%
EPS 13.07 4.82 2.33 3.86 5.54 7.63 13.13 -0.30%
DPS 1.00 1.00 1.00 1.00 2.00 2.08 2.00 -36.92%
NAPS 1.45 1.3445 1.32 1.32 1.3268 1.3063 1.30 7.53%
Adjusted Per Share Value based on latest NOSH - 39,801
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 41.32 37.94 35.09 34.55 34.40 34.13 34.88 11.92%
EPS 1.21 0.45 0.22 0.36 0.51 0.68 1.22 -0.54%
DPS 0.09 0.09 0.09 0.09 0.18 0.18 0.18 -36.92%
NAPS 0.1345 0.1246 0.1225 0.1219 0.123 0.1162 0.1204 7.64%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.23 0.22 0.22 0.25 0.29 0.34 0.34 -
P/RPS 0.05 0.05 0.06 0.07 0.08 0.09 0.09 -32.34%
P/EPS 1.76 4.56 9.44 6.47 5.23 4.46 2.59 -22.65%
EY 56.84 21.93 10.59 15.46 19.12 22.43 38.63 29.27%
DY 4.35 4.55 4.52 4.00 6.88 6.12 5.88 -18.15%
P/NAPS 0.16 0.16 0.17 0.19 0.22 0.26 0.26 -27.58%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 17/11/08 18/08/08 06/05/08 29/02/08 29/11/07 27/08/07 30/05/07 -
Price 0.22 0.23 0.23 0.25 0.27 0.31 0.34 -
P/RPS 0.05 0.06 0.06 0.07 0.07 0.08 0.09 -32.34%
P/EPS 1.68 4.77 9.87 6.47 4.87 4.06 2.59 -25.00%
EY 59.42 20.98 10.13 15.46 20.53 24.61 38.63 33.14%
DY 4.55 4.35 4.33 4.00 7.39 6.71 5.88 -15.67%
P/NAPS 0.15 0.17 0.17 0.19 0.20 0.24 0.26 -30.62%

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