[TOMYPAK] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
17-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 171.21%
YoY- 136.07%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 210,287 174,981 160,884 178,119 148,319 149,836 133,642 7.84%
PBT 15,933 18,544 16,641 4,927 2,597 6,896 -3,133 -
Tax -2,568 -823 -691 302 -382 -416 450 -
NP 13,365 17,721 15,950 5,229 2,215 6,480 -2,683 -
-
NP to SH 13,365 17,721 15,950 5,229 2,215 6,480 -2,683 -
-
Tax Rate 16.12% 4.44% 4.15% -6.13% 14.71% 6.03% - -
Total Cost 196,922 157,260 144,934 172,890 146,104 143,356 136,325 6.31%
-
Net Worth 93,230 85,404 70,387 58,000 53,007 51,655 44,799 12.98%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 6,177 5,728 3,600 398 797 - - -
Div Payout % 46.22% 32.33% 22.57% 7.61% 35.99% - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 93,230 85,404 70,387 58,000 53,007 51,655 44,799 12.98%
NOSH 108,407 108,107 39,992 39,999 39,951 40,000 39,999 18.06%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 6.36% 10.13% 9.91% 2.94% 1.49% 4.32% -2.01% -
ROE 14.34% 20.75% 22.66% 9.02% 4.18% 12.54% -5.99% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 193.98 161.86 402.28 445.30 371.25 374.59 334.11 -8.65%
EPS 12.33 16.39 39.88 13.07 5.54 16.20 -6.71 -
DPS 5.70 5.30 9.00 1.00 2.00 0.00 0.00 -
NAPS 0.86 0.79 1.76 1.45 1.3268 1.2914 1.12 -4.30%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 48.78 40.59 37.32 41.32 34.40 34.76 31.00 7.84%
EPS 3.10 4.11 3.70 1.21 0.51 1.50 -0.62 -
DPS 1.43 1.33 0.84 0.09 0.18 0.00 0.00 -
NAPS 0.2163 0.1981 0.1633 0.1345 0.123 0.1198 0.1039 12.99%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.865 1.30 0.71 0.23 0.29 0.25 0.25 -
P/RPS 0.45 0.80 0.18 0.05 0.08 0.07 0.07 36.34%
P/EPS 7.02 7.93 1.78 1.76 5.23 1.54 -3.73 -
EY 14.25 12.61 56.17 56.84 19.12 64.80 -26.83 -
DY 6.59 4.08 12.68 4.35 6.88 0.00 0.00 -
P/NAPS 1.01 1.65 0.40 0.16 0.22 0.19 0.22 28.90%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 03/11/11 04/11/10 17/11/09 17/11/08 29/11/07 27/11/06 29/11/05 -
Price 0.95 1.19 0.89 0.22 0.27 0.34 0.25 -
P/RPS 0.49 0.74 0.22 0.05 0.07 0.09 0.07 38.28%
P/EPS 7.71 7.26 2.23 1.68 4.87 2.10 -3.73 -
EY 12.98 13.77 44.81 59.42 20.53 47.65 -26.83 -
DY 6.00 4.45 10.11 4.55 7.39 0.00 0.00 -
P/NAPS 1.10 1.51 0.51 0.15 0.20 0.26 0.22 30.75%

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