[TOMYPAK] YoY Annualized Quarter 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- -48.91%
YoY- -71.52%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 182,692 156,046 174,466 145,200 156,554 125,902 115,476 7.94%
PBT 18,742 17,972 3,484 2,262 7,938 -2,634 1,408 53.91%
Tax -1,492 -1,400 -460 -18 -58 -18 -18 108.73%
NP 17,250 16,572 3,024 2,244 7,880 -2,652 1,390 52.12%
-
NP to SH 17,250 16,572 3,024 2,244 7,880 -2,652 1,390 52.12%
-
Tax Rate 7.96% 7.79% 13.20% 0.80% 0.73% - 1.28% -
Total Cost 165,442 139,474 171,442 142,956 148,674 128,554 114,086 6.38%
-
Net Worth 83,758 65,584 53,779 52,345 50,127 44,333 47,531 9.89%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 6,013 2,399 - - - - - -
Div Payout % 34.86% 14.48% - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 83,758 65,584 53,779 52,345 50,127 44,333 47,531 9.89%
NOSH 42,953 39,990 40,000 40,071 39,999 39,939 39,942 1.21%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 9.44% 10.62% 1.73% 1.55% 5.03% -2.11% 1.20% -
ROE 20.59% 25.27% 5.62% 4.29% 15.72% -5.98% 2.92% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 425.33 390.21 436.17 362.35 391.39 315.23 289.11 6.64%
EPS 40.16 41.44 7.56 5.60 19.70 -6.64 3.48 50.29%
DPS 14.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.64 1.3445 1.3063 1.2532 1.11 1.19 8.57%
Adjusted Per Share Value based on latest NOSH - 38,333
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 42.83 36.58 40.90 34.04 36.70 29.52 27.07 7.94%
EPS 4.04 3.89 0.71 0.53 1.85 -0.62 0.33 51.78%
DPS 1.41 0.56 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1964 0.1538 0.1261 0.1227 0.1175 0.1039 0.1114 9.90%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.57 0.31 0.22 0.34 0.25 0.22 0.35 -
P/RPS 0.37 0.08 0.05 0.09 0.06 0.07 0.12 20.63%
P/EPS 3.91 0.75 2.91 6.07 1.27 -3.31 10.06 -14.56%
EY 25.58 133.68 34.36 16.47 78.80 -30.18 9.94 17.05%
DY 8.92 19.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.19 0.16 0.26 0.20 0.20 0.29 18.66%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 19/08/10 19/08/09 18/08/08 27/08/07 21/08/06 25/08/05 20/08/04 -
Price 1.82 0.77 0.23 0.31 0.23 0.25 0.28 -
P/RPS 0.43 0.20 0.05 0.09 0.06 0.08 0.10 27.50%
P/EPS 4.53 1.86 3.04 5.54 1.17 -3.77 8.05 -9.13%
EY 22.07 53.82 32.87 18.06 85.65 -26.56 12.43 10.03%
DY 7.69 7.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.47 0.17 0.24 0.18 0.23 0.24 25.31%

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