[TOMYPAK] YoY Cumulative 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- 72.91%
YoY- -64.52%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 134,838 118,936 140,890 111,724 116,226 100,928 87,373 7.49%
PBT 12,504 14,719 6,012 2,005 5,502 -676 563 67.61%
Tax -852 -763 -380 -65 -34 -14 -14 98.26%
NP 11,652 13,956 5,632 1,940 5,468 -690 549 66.35%
-
NP to SH 11,652 13,956 5,632 1,940 5,468 -690 549 66.35%
-
Tax Rate 6.81% 5.18% 6.32% 3.24% 0.62% - 2.49% -
Total Cost 123,186 104,980 135,258 109,784 110,758 101,618 86,824 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 4,539 2,400 - - - - - -
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 40,000 40,000 40,000 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 13.65% 19.82% 9.71% 3.66% 10.59% -1.54% 1.15% -
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 124.75 297.34 352.23 279.31 290.57 253.05 218.03 -8.88%
EPS 10.78 34.89 14.08 4.85 13.67 -1.73 1.37 41.00%
DPS 4.20 6.00 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 31.28 27.59 32.68 25.92 26.96 23.41 20.27 7.49%
EPS 2.70 3.24 1.31 0.45 1.27 -0.16 0.13 65.75%
DPS 1.05 0.56 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 1.04 0.24 0.07 0.10 0.09 0.10 0.15 38.06%
P/EPS 12.06 2.03 1.63 5.98 1.83 -14.45 23.36 -10.42%
EY 8.29 49.14 61.22 16.72 54.68 -6.92 4.28 11.64%
DY 3.23 8.45 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 0.95 0.30 0.06 0.10 0.12 0.10 0.12 41.15%
P/EPS 11.04 2.55 1.56 5.57 2.49 -14.45 18.98 -8.63%
EY 9.06 39.20 64.00 17.96 40.21 -6.92 5.27 9.44%
DY 3.53 6.74 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