[TOMYPAK] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
17-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 148.32%
YoY- 190.31%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 214,489 179,784 158,581 187,853 148,965 154,968 134,570 8.07%
PBT 14,497 16,672 19,625 8,016 2,673 7,336 -901 -
Tax -2,276 -1,136 -1,017 -506 -86 -45 -18 123.95%
NP 12,221 15,536 18,608 7,509 2,586 7,290 -920 -
-
NP to SH 12,221 15,536 18,608 7,509 2,586 7,290 -920 -
-
Tax Rate 15.70% 6.81% 5.18% 6.31% 3.22% 0.61% - -
Total Cost 202,268 164,248 139,973 180,344 146,378 147,677 135,490 6.90%
-
Net Worth 93,066 85,390 70,399 58,000 53,071 51,655 44,670 13.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 6,204 6,052 3,199 - - - - -
Div Payout % 50.77% 38.96% 17.20% - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 93,066 85,390 70,399 58,000 53,071 51,655 44,670 13.00%
NOSH 108,217 108,089 39,999 39,999 39,999 39,999 39,884 18.09%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 5.70% 8.64% 11.73% 4.00% 1.74% 4.70% -0.68% -
ROE 13.13% 18.19% 26.43% 12.95% 4.87% 14.11% -2.06% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 198.20 166.33 396.45 469.63 372.41 387.42 337.40 -8.48%
EPS 11.29 14.37 46.52 18.77 6.47 18.23 -2.31 -
DPS 5.73 5.60 8.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.79 1.76 1.45 1.3268 1.2914 1.12 -4.30%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 50.28 42.15 37.18 44.04 34.92 36.33 31.55 8.07%
EPS 2.87 3.64 4.36 1.76 0.61 1.71 -0.22 -
DPS 1.45 1.42 0.75 0.00 0.00 0.00 0.00 -
NAPS 0.2182 0.2002 0.165 0.136 0.1244 0.1211 0.1047 13.01%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.865 1.30 0.71 0.23 0.29 0.25 0.25 -
P/RPS 0.44 0.78 0.18 0.05 0.08 0.06 0.07 35.83%
P/EPS 7.66 9.04 1.53 1.23 4.48 1.37 -10.84 -
EY 13.06 11.06 65.52 81.62 22.30 72.91 -9.23 -
DY 6.63 4.31 11.27 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.65 0.40 0.16 0.22 0.19 0.22 28.90%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 03/11/11 04/11/10 17/11/09 17/11/08 29/11/07 27/11/06 29/11/05 -
Price 0.95 1.19 0.89 0.22 0.27 0.34 0.25 -
P/RPS 0.48 0.72 0.22 0.05 0.07 0.09 0.07 37.81%
P/EPS 8.41 8.28 1.91 1.17 4.18 1.87 -10.84 -
EY 11.89 12.08 52.27 85.33 23.95 53.61 -9.23 -
DY 6.04 4.71 8.99 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.51 0.51 0.15 0.20 0.26 0.22 30.75%

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