[TOMYPAK] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
01-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -70.44%
YoY- 108.67%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 152,820 134,538 120,086 98,524 89,978 87,669 78,875 11.64%
PBT 6,093 718 -1,894 1,133 -5,680 1,299 1,763 22.94%
Tax -351 -395 450 -575 -759 0 285 -
NP 5,742 323 -1,444 558 -6,439 1,299 2,048 18.73%
-
NP to SH 5,742 323 -1,444 558 -6,439 1,299 2,048 18.73%
-
Tax Rate 5.76% 55.01% - 50.75% - 0.00% -16.17% -
Total Cost 147,078 134,215 121,530 97,966 96,417 86,370 76,827 11.42%
-
Net Worth 51,741 45,858 45,600 47,031 47,650 53,875 54,041 -0.72%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 799 - - - - - - -
Div Payout % 13.93% - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 51,741 45,858 45,600 47,031 47,650 53,875 54,041 -0.72%
NOSH 39,986 39,876 40,000 39,857 19,937 19,953 19,941 12.28%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.76% 0.24% -1.20% 0.57% -7.16% 1.48% 2.60% -
ROE 11.10% 0.70% -3.17% 1.19% -13.51% 2.41% 3.79% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 382.18 337.39 300.22 247.19 451.30 439.36 395.53 -0.57%
EPS 14.36 0.81 -3.61 1.40 -16.15 6.51 10.27 5.74%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.294 1.15 1.14 1.18 2.39 2.70 2.71 -11.58%
Adjusted Per Share Value based on latest NOSH - 39,860
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 35.45 31.21 27.85 22.85 20.87 20.34 18.30 11.64%
EPS 1.33 0.07 -0.33 0.13 -1.49 0.30 0.48 18.50%
DPS 0.19 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.1064 0.1058 0.1091 0.1105 0.125 0.1254 -0.73%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.30 0.21 0.25 0.41 0.64 0.85 0.77 -
P/RPS 0.08 0.06 0.08 0.17 0.14 0.19 0.19 -13.41%
P/EPS 2.09 25.93 -6.93 29.29 -1.98 13.06 7.50 -19.17%
EY 47.87 3.86 -14.44 3.41 -50.46 7.66 13.34 23.72%
DY 6.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.18 0.22 0.35 0.27 0.31 0.28 -3.22%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 22/02/06 25/03/05 01/03/04 27/02/03 27/02/02 27/02/01 -
Price 0.36 0.24 0.25 0.40 0.67 0.88 0.81 -
P/RPS 0.09 0.07 0.08 0.16 0.15 0.20 0.20 -12.45%
P/EPS 2.51 29.63 -6.93 28.57 -2.07 13.52 7.89 -17.37%
EY 39.89 3.38 -14.44 3.50 -48.20 7.40 12.68 21.03%
DY 5.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.21 0.22 0.34 0.28 0.33 0.30 -1.14%

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