[TOMYPAK] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 15.27%
YoY- -64.52%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 179,784 158,581 187,853 148,965 154,968 134,570 116,497 7.49%
PBT 16,672 19,625 8,016 2,673 7,336 -901 750 67.64%
Tax -1,136 -1,017 -506 -86 -45 -18 -18 99.47%
NP 15,536 18,608 7,509 2,586 7,290 -920 732 66.35%
-
NP to SH 15,536 18,608 7,509 2,586 7,290 -920 732 66.35%
-
Tax Rate 6.81% 5.18% 6.31% 3.22% 0.61% - 2.40% -
Total Cost 164,248 139,973 180,344 146,378 147,677 135,490 115,765 6.00%
-
Net Worth 85,390 70,399 58,000 53,071 51,655 44,670 47,686 10.19%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 6,052 3,199 - - - - - -
Div Payout % 38.96% 17.20% - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 85,390 70,399 58,000 53,071 51,655 44,670 47,686 10.19%
NOSH 108,089 39,999 39,999 39,999 39,999 39,884 40,072 17.97%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.64% 11.73% 4.00% 1.74% 4.70% -0.68% 0.63% -
ROE 18.19% 26.43% 12.95% 4.87% 14.11% -2.06% 1.54% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 166.33 396.45 469.63 372.41 387.42 337.40 290.71 -8.88%
EPS 14.37 46.52 18.77 6.47 18.23 -2.31 1.83 40.96%
DPS 5.60 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 1.76 1.45 1.3268 1.2914 1.12 1.19 -6.59%
Adjusted Per Share Value based on latest NOSH - 39,951
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 41.70 36.78 43.57 34.55 35.95 31.21 27.02 7.49%
EPS 3.60 4.32 1.74 0.60 1.69 -0.21 0.17 66.29%
DPS 1.40 0.74 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1981 0.1633 0.1345 0.1231 0.1198 0.1036 0.1106 10.19%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.30 0.71 0.23 0.29 0.25 0.25 0.32 -
P/RPS 0.78 0.18 0.05 0.08 0.06 0.07 0.11 38.58%
P/EPS 9.04 1.53 1.23 4.48 1.37 -10.84 17.52 -10.43%
EY 11.06 65.52 81.62 22.30 72.91 -9.23 5.71 11.64%
DY 4.31 11.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.40 0.16 0.22 0.19 0.22 0.27 35.19%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 04/11/10 17/11/09 17/11/08 29/11/07 27/11/06 29/11/05 19/11/04 -
Price 1.19 0.89 0.22 0.27 0.34 0.25 0.26 -
P/RPS 0.72 0.22 0.05 0.07 0.09 0.07 0.09 41.39%
P/EPS 8.28 1.91 1.17 4.18 1.87 -10.84 14.23 -8.62%
EY 12.08 52.27 85.33 23.95 53.61 -9.23 7.03 9.43%
DY 4.71 8.99 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 0.51 0.15 0.20 0.26 0.22 0.22 37.83%

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