[TOMYPAK] YoY TTM 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- -24.25%
YoY- -65.82%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 174,981 160,884 178,119 148,319 149,836 133,642 113,025 7.55%
PBT 18,544 16,641 4,927 2,597 6,896 -3,133 268 102.55%
Tax -823 -691 302 -382 -416 450 -575 6.15%
NP 17,721 15,950 5,229 2,215 6,480 -2,683 -307 -
-
NP to SH 17,721 15,950 5,229 2,215 6,480 -2,683 -307 -
-
Tax Rate 4.44% 4.15% -6.13% 14.71% 6.03% - 214.55% -
Total Cost 157,260 144,934 172,890 146,104 143,356 136,325 113,332 5.60%
-
Net Worth 85,404 70,387 58,000 53,007 51,655 44,799 48,261 9.97%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 5,728 3,600 398 797 - - - -
Div Payout % 32.33% 22.57% 7.61% 35.99% - - - -
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 85,404 70,387 58,000 53,007 51,655 44,799 48,261 9.97%
NOSH 108,107 39,992 39,999 39,951 40,000 39,999 40,555 17.74%
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 10.13% 9.91% 2.94% 1.49% 4.32% -2.01% -0.27% -
ROE 20.75% 22.66% 9.02% 4.18% 12.54% -5.99% -0.64% -
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 161.86 402.28 445.30 371.25 374.59 334.11 278.69 -8.65%
EPS 16.39 39.88 13.07 5.54 16.20 -6.71 -0.76 -
DPS 5.30 9.00 1.00 2.00 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 40.59 37.32 41.32 34.40 34.76 31.00 26.22 7.55%
EPS 4.11 3.70 1.21 0.51 1.50 -0.62 -0.07 -
DPS 1.33 0.84 0.09 0.18 0.00 0.00 0.00 -
NAPS 0.1981 0.1633 0.1345 0.123 0.1198 0.1039 0.1119 9.98%
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 0.80 0.18 0.05 0.08 0.07 0.07 0.11 39.17%
P/EPS 7.93 1.78 1.76 5.23 1.54 -3.73 -42.27 -
EY 12.61 56.17 56.84 19.12 64.80 -26.83 -2.37 -
DY 4.08 12.68 4.35 6.88 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 0.74 0.22 0.05 0.07 0.09 0.07 0.09 42.04%
P/EPS 7.26 2.23 1.68 4.87 2.10 -3.73 -34.35 -
EY 13.77 44.81 59.42 20.53 47.65 -26.83 -2.91 -
DY 4.45 10.11 4.55 7.39 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