[TOMYPAK] YoY Cumulative 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- 2.19%
YoY- -71.52%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 91,346 78,023 87,233 72,600 78,277 62,951 57,738 7.94%
PBT 9,371 8,986 1,742 1,131 3,969 -1,317 704 53.91%
Tax -746 -700 -230 -9 -29 -9 -9 108.73%
NP 8,625 8,286 1,512 1,122 3,940 -1,326 695 52.12%
-
NP to SH 8,625 8,286 1,512 1,122 3,940 -1,326 695 52.12%
-
Tax Rate 7.96% 7.79% 13.20% 0.80% 0.73% - 1.28% -
Total Cost 82,721 69,737 85,721 71,478 74,337 64,277 57,043 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 3,006 1,199 - - - - - -
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 10.30% 12.63% 2.81% 2.14% 7.86% -2.99% 1.46% -
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 212.66 195.10 218.08 181.18 195.69 157.61 144.55 6.64%
EPS 20.08 20.72 3.78 2.80 9.85 -3.32 1.74 50.29%
DPS 7.00 3.00 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 21.19 18.10 20.23 16.84 18.16 14.60 13.39 7.94%
EPS 2.00 1.92 0.35 0.26 0.91 -0.31 0.16 52.31%
DPS 0.70 0.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1943 0.1521 0.1247 0.1214 0.1163 0.1028 0.1103 9.89%
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 0.74 0.16 0.10 0.19 0.13 0.14 0.24 20.63%
P/EPS 7.82 1.50 5.82 12.14 2.54 -6.63 20.11 -14.55%
EY 12.79 66.84 17.18 8.24 39.40 -15.09 4.97 17.05%
DY 4.46 9.68 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 0.86 0.39 0.11 0.17 0.12 0.16 0.19 28.59%
P/EPS 9.06 3.72 6.08 11.07 2.34 -7.53 16.09 -9.12%
EY 11.03 26.91 16.43 9.03 42.83 -13.28 6.21 10.04%
DY 3.85 3.90 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