[TOMYPAK] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
06-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -39.4%
YoY- -82.23%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 182,838 178,119 163,585 151,268 148,953 148,319 147,145 15.50%
PBT 7,932 4,927 1,532 399 921 2,597 3,254 80.63%
Tax -308 302 396 533 617 -382 -330 -4.47%
NP 7,624 5,229 1,928 932 1,538 2,215 2,924 88.89%
-
NP to SH 7,624 5,229 1,928 932 1,538 2,215 2,924 88.89%
-
Tax Rate 3.88% -6.13% -25.85% -133.58% -66.99% 14.71% 10.14% -
Total Cost 175,214 172,890 161,657 150,336 147,415 146,104 144,221 13.78%
-
Net Worth 58,829 58,000 53,727 52,800 52,538 53,007 50,074 11.28%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 1,200 398 398 398 398 797 797 31.20%
Div Payout % 15.75% 7.61% 20.64% 42.71% 25.88% 35.99% 27.26% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 58,829 58,000 53,727 52,800 52,538 53,007 50,074 11.28%
NOSH 40,020 39,999 39,960 39,999 39,801 39,951 38,333 2.89%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.17% 2.94% 1.18% 0.62% 1.03% 1.49% 1.99% -
ROE 12.96% 9.02% 3.59% 1.77% 2.93% 4.18% 5.84% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 456.87 445.30 409.36 378.17 374.24 371.25 383.86 12.24%
EPS 19.05 13.07 4.82 2.33 3.86 5.54 7.63 83.53%
DPS 3.00 1.00 1.00 1.00 1.00 2.00 2.08 27.51%
NAPS 1.47 1.45 1.3445 1.32 1.32 1.3268 1.3063 8.15%
Adjusted Per Share Value based on latest NOSH - 39,999
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 42.41 41.32 37.94 35.09 34.55 34.40 34.13 15.50%
EPS 1.77 1.21 0.45 0.22 0.36 0.51 0.68 88.67%
DPS 0.28 0.09 0.09 0.09 0.09 0.18 0.18 34.07%
NAPS 0.1365 0.1345 0.1246 0.1225 0.1219 0.123 0.1162 11.27%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.20 0.23 0.22 0.22 0.25 0.29 0.34 -
P/RPS 0.04 0.05 0.05 0.06 0.07 0.08 0.09 -41.61%
P/EPS 1.05 1.76 4.56 9.44 6.47 5.23 4.46 -61.70%
EY 95.25 56.84 21.93 10.59 15.46 19.12 22.43 161.08%
DY 15.00 4.35 4.55 4.52 4.00 6.88 6.12 81.29%
P/NAPS 0.14 0.16 0.16 0.17 0.19 0.22 0.26 -33.68%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 17/11/08 18/08/08 06/05/08 29/02/08 29/11/07 27/08/07 -
Price 0.20 0.22 0.23 0.23 0.25 0.27 0.31 -
P/RPS 0.04 0.05 0.06 0.06 0.07 0.07 0.08 -36.87%
P/EPS 1.05 1.68 4.77 9.87 6.47 4.87 4.06 -59.24%
EY 95.25 59.42 20.98 10.13 15.46 20.53 24.61 145.50%
DY 15.00 4.55 4.35 4.33 4.00 7.39 6.71 70.55%
P/NAPS 0.14 0.15 0.17 0.17 0.19 0.20 0.24 -30.07%

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