[TOMYPAK] QoQ TTM 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- 45.8%
YoY- 395.71%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 160,884 173,628 179,744 182,838 178,119 163,585 151,268 4.19%
PBT 16,641 15,177 11,423 7,932 4,927 1,532 399 1099.91%
Tax -691 -778 -530 -308 302 396 533 -
NP 15,950 14,399 10,893 7,624 5,229 1,928 932 562.94%
-
NP to SH 15,950 14,399 10,893 7,624 5,229 1,928 932 562.94%
-
Tax Rate 4.15% 5.13% 4.64% 3.88% -6.13% -25.85% -133.58% -
Total Cost 144,934 159,229 168,851 175,214 172,890 161,657 150,336 -2.40%
-
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 3,600 2,400 1,200 1,200 398 398 398 333.54%
Div Payout % 22.57% 16.67% 11.02% 15.75% 7.61% 20.64% 42.71% -
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 9.91% 8.29% 6.06% 4.17% 2.94% 1.18% 0.62% -
ROE 22.66% 21.94% 17.45% 12.96% 9.02% 3.59% 1.77% -
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 402.28 433.97 449.24 456.87 445.30 409.36 378.17 4.20%
EPS 39.88 35.99 27.23 19.05 13.07 4.82 2.33 563.00%
DPS 9.00 6.00 3.00 3.00 1.00 1.00 1.00 332.09%
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 37.32 40.27 41.69 42.41 41.32 37.94 35.09 4.18%
EPS 3.70 3.34 2.53 1.77 1.21 0.45 0.22 555.30%
DPS 0.84 0.56 0.28 0.28 0.09 0.09 0.09 342.69%
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 0.18 0.07 0.04 0.04 0.05 0.05 0.06 107.86%
P/EPS 1.78 0.86 0.73 1.05 1.76 4.56 9.44 -67.08%
EY 56.17 116.10 136.13 95.25 56.84 21.93 10.59 203.83%
DY 12.68 19.35 15.00 15.00 4.35 4.55 4.52 98.78%
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 0.22 0.18 0.05 0.04 0.05 0.06 0.06 137.59%
P/EPS 2.23 2.14 0.77 1.05 1.68 4.77 9.87 -62.87%
EY 44.81 46.74 129.64 95.25 59.42 20.98 10.13 169.22%
DY 10.11 7.79 14.29 15.00 4.55 4.35 4.33 75.90%
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