[TOMYPAK] YoY 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- -51.63%
YoY- 595.77%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 51,546 49,420 40,142 41,948 37,229 36,595 33,610 7.38%
PBT 3,182 5,061 6,039 1,921 -1,084 592 1,395 14.72%
Tax -943 -861 29 72 682 -317 -382 16.24%
NP 2,239 4,200 6,068 1,993 -402 275 1,013 14.12%
-
NP to SH 2,239 4,200 6,068 1,993 -402 275 1,013 14.12%
-
Tax Rate 29.64% 17.01% -0.48% -3.75% - 53.55% 27.38% -
Total Cost 49,307 45,220 34,074 39,955 37,631 36,320 32,597 7.13%
-
Net Worth 93,472 88,992 73,734 58,829 52,538 51,572 46,045 12.51%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 1,630 1,519 1,208 1,200 398 797 - -
Div Payout % 72.82% 36.18% 19.92% 60.24% 0.00% 289.85% - -
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 93,472 88,992 73,734 58,829 52,538 51,572 46,045 12.51%
NOSH 108,689 108,527 40,292 40,020 39,801 39,855 40,039 18.10%
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 4.34% 8.50% 15.12% 4.75% -1.08% 0.75% 3.01% -
ROE 2.40% 4.72% 8.23% 3.39% -0.77% 0.53% 2.20% -
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 47.43 45.54 99.63 104.82 93.54 91.82 83.94 -9.07%
EPS 2.06 3.87 15.06 4.98 -1.01 0.69 2.53 -3.36%
DPS 1.50 1.40 3.00 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 12.08 11.59 9.41 9.83 8.73 8.58 7.88 7.37%
EPS 0.52 0.98 1.42 0.47 -0.09 0.06 0.24 13.74%
DPS 0.38 0.36 0.28 0.28 0.09 0.19 0.00 -
NAPS 0.2191 0.2086 0.1729 0.1379 0.1232 0.1209 0.1079 12.52%
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 2.11 2.31 0.87 0.19 0.27 0.33 0.25 42.66%
P/EPS 48.54 27.13 5.78 4.02 -24.75 43.48 8.30 34.20%
EY 2.06 3.69 17.31 24.90 -4.04 2.30 12.05 -25.49%
DY 1.50 1.33 3.45 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 2.09 2.20 1.56 0.19 0.27 0.39 0.29 38.96%
P/EPS 48.06 25.84 10.29 4.02 -24.75 52.17 9.49 31.02%
EY 2.08 3.87 9.72 24.90 -4.04 1.92 10.54 -23.68%
DY 1.52 1.40 1.94 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