[TOMYPAK] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -23.51%
YoY- -31.2%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 188,460 146,296 158,672 149,412 159,128 135,220 110,784 9.25%
PBT 22,616 16,284 2,320 4,408 6,484 -2,352 1,696 53.96%
Tax -2,012 -1,240 -352 -16 -100 -20 -20 115.58%
NP 20,604 15,044 1,968 4,392 6,384 -2,372 1,676 51.89%
-
NP to SH 20,604 15,044 1,968 4,392 6,384 -2,372 1,676 51.89%
-
Tax Rate 8.90% 7.61% 15.17% 0.36% 1.54% - 1.18% -
Total Cost 167,856 131,252 156,704 145,020 152,744 137,592 109,108 7.43%
-
Net Worth 82,142 62,416 52,800 51,905 47,600 44,875 47,486 9.55%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 5,989 - - - - - - -
Div Payout % 29.07% - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 82,142 62,416 52,800 51,905 47,600 44,875 47,486 9.55%
NOSH 42,782 40,010 39,999 39,927 39,999 40,067 39,904 1.16%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.93% 10.28% 1.24% 2.94% 4.01% -1.75% 1.51% -
ROE 25.08% 24.10% 3.73% 8.46% 13.41% -5.29% 3.53% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 440.51 365.64 396.68 374.21 397.82 337.48 277.62 7.99%
EPS 48.16 37.60 4.92 11.00 15.96 -5.92 4.20 50.13%
DPS 14.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.56 1.32 1.30 1.19 1.12 1.19 8.29%
Adjusted Per Share Value based on latest NOSH - 39,927
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 44.18 34.30 37.20 35.03 37.31 31.70 25.97 9.25%
EPS 4.83 3.53 0.46 1.03 1.50 -0.56 0.39 52.07%
DPS 1.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1926 0.1463 0.1238 0.1217 0.1116 0.1052 0.1113 9.56%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.57 0.20 0.22 0.34 0.23 0.25 0.38 -
P/RPS 0.36 0.05 0.06 0.09 0.06 0.07 0.14 17.03%
P/EPS 3.26 0.53 4.47 3.09 1.44 -4.22 9.05 -15.64%
EY 30.68 188.00 22.36 32.35 69.39 -23.68 11.05 18.54%
DY 8.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.13 0.17 0.26 0.19 0.22 0.32 16.97%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 15/05/09 06/05/08 30/05/07 30/05/06 26/05/05 27/05/04 -
Price 1.27 0.21 0.23 0.34 0.23 0.19 0.32 -
P/RPS 0.29 0.06 0.06 0.09 0.06 0.06 0.12 15.83%
P/EPS 2.64 0.56 4.67 3.09 1.44 -3.21 7.62 -16.18%
EY 37.92 179.05 21.39 32.35 69.39 -31.16 13.13 19.32%
DY 11.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.13 0.17 0.26 0.19 0.17 0.27 16.05%

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