[TOMYPAK] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 35.39%
YoY- 395.77%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 212,413 184,258 159,078 182,838 148,953 152,820 134,538 7.90%
PBT 14,054 17,564 20,758 7,933 921 6,093 718 64.12%
Tax -2,650 -1,713 -734 -308 617 -351 -395 37.31%
NP 11,404 15,851 20,024 7,625 1,538 5,742 323 81.07%
-
NP to SH 11,404 15,851 20,024 7,625 1,538 5,742 323 81.07%
-
Tax Rate 18.86% 9.75% 3.54% 3.88% -66.99% 5.76% 55.01% -
Total Cost 201,009 168,407 139,054 175,213 147,415 147,078 134,215 6.96%
-
Net Worth 93,582 88,722 73,730 58,807 52,731 51,741 45,858 12.61%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 6,311 6,059 4,834 1,200 399 799 - -
Div Payout % 55.34% 38.23% 24.14% 15.74% 25.97% 13.93% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 93,582 88,722 73,730 58,807 52,731 51,741 45,858 12.61%
NOSH 108,816 108,197 40,289 40,005 39,948 39,986 39,876 18.20%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 5.37% 8.60% 12.59% 4.17% 1.03% 3.76% 0.24% -
ROE 12.19% 17.87% 27.16% 12.97% 2.92% 11.10% 0.70% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 195.20 170.30 394.84 457.04 372.87 382.18 337.39 -8.71%
EPS 10.48 14.65 49.70 19.06 3.85 14.36 0.81 53.18%
DPS 5.80 5.60 12.00 3.00 1.00 2.00 0.00 -
NAPS 0.86 0.82 1.83 1.47 1.32 1.294 1.15 -4.72%
Adjusted Per Share Value based on latest NOSH - 40,020
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 49.27 42.74 36.90 42.41 34.55 35.45 31.21 7.90%
EPS 2.65 3.68 4.64 1.77 0.36 1.33 0.07 83.19%
DPS 1.46 1.41 1.12 0.28 0.09 0.19 0.00 -
NAPS 0.2171 0.2058 0.171 0.1364 0.1223 0.12 0.1064 12.61%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.00 1.05 0.87 0.20 0.25 0.30 0.21 -
P/RPS 0.51 0.62 0.22 0.04 0.07 0.08 0.06 42.83%
P/EPS 9.54 7.17 1.75 1.05 6.49 2.09 25.93 -15.34%
EY 10.48 13.95 57.13 95.30 15.40 47.87 3.86 18.10%
DY 5.80 5.33 13.79 15.00 4.00 6.67 0.00 -
P/NAPS 1.16 1.28 0.48 0.14 0.19 0.23 0.18 36.39%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 21/02/11 25/02/10 23/02/09 29/02/08 27/02/07 22/02/06 -
Price 0.99 1.00 1.55 0.20 0.25 0.36 0.24 -
P/RPS 0.51 0.59 0.39 0.04 0.07 0.09 0.07 39.21%
P/EPS 9.45 6.83 3.12 1.05 6.49 2.51 29.63 -17.33%
EY 10.59 14.65 32.06 95.30 15.40 39.89 3.38 20.95%
DY 5.86 5.60 7.74 15.00 4.00 5.56 0.00 -
P/NAPS 1.15 1.22 0.85 0.14 0.19 0.28 0.21 32.74%

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