[TOMYPAK] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 3.04%
YoY- 109.26%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 150,392 140,515 126,196 102,562 91,805 88,908 81,923 10.64%
PBT 5,574 2,928 -2,905 1,156 -5,461 1,434 1,711 21.74%
Tax -330 -416 450 -580 -759 0 285 -
NP 5,244 2,512 -2,455 576 -6,220 1,434 1,996 17.45%
-
NP to SH 5,244 2,512 -2,455 576 -6,220 1,434 1,996 17.45%
-
Tax Rate 5.92% 14.21% - 50.17% - 0.00% -16.66% -
Total Cost 145,148 138,003 128,651 101,986 98,025 87,474 79,927 10.45%
-
Net Worth 51,905 47,600 44,875 47,486 40,000 53,905 54,600 -0.83%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 797 - - - - - 997 -3.66%
Div Payout % 15.20% - - - - - 49.96% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 51,905 47,600 44,875 47,486 40,000 53,905 54,600 -0.83%
NOSH 39,927 39,999 40,067 39,904 20,000 19,891 20,000 12.20%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 3.49% 1.79% -1.95% 0.56% -6.78% 1.61% 2.44% -
ROE 10.10% 5.28% -5.47% 1.21% -15.55% 2.66% 3.66% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 376.66 351.29 314.96 257.02 459.03 446.97 409.62 -1.38%
EPS 13.13 6.28 -6.13 1.44 -31.10 7.21 9.98 4.67%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 5.00 -14.15%
NAPS 1.30 1.19 1.12 1.19 2.00 2.71 2.73 -11.62%
Adjusted Per Share Value based on latest NOSH - 39,904
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 34.88 32.59 29.27 23.79 21.29 20.62 19.00 10.64%
EPS 1.22 0.58 -0.57 0.13 -1.44 0.33 0.46 17.64%
DPS 0.18 0.00 0.00 0.00 0.00 0.00 0.23 -4.00%
NAPS 0.1204 0.1104 0.1041 0.1101 0.0928 0.125 0.1266 -0.83%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.34 0.23 0.25 0.38 0.66 0.95 0.65 -
P/RPS 0.09 0.07 0.08 0.15 0.14 0.21 0.16 -9.13%
P/EPS 2.59 3.66 -4.08 26.33 -2.12 13.18 6.51 -14.23%
EY 38.63 27.30 -24.51 3.80 -47.12 7.59 15.35 16.61%
DY 5.88 0.00 0.00 0.00 0.00 0.00 7.69 -4.37%
P/NAPS 0.26 0.19 0.22 0.32 0.33 0.35 0.24 1.34%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 30/05/06 26/05/05 27/05/04 19/05/03 29/05/02 29/05/01 -
Price 0.34 0.23 0.19 0.32 0.28 0.90 0.72 -
P/RPS 0.09 0.07 0.06 0.12 0.06 0.20 0.18 -10.90%
P/EPS 2.59 3.66 -3.10 22.17 -0.90 12.48 7.21 -15.68%
EY 38.63 27.30 -32.25 4.51 -111.07 8.01 13.86 18.62%
DY 5.88 0.00 0.00 0.00 0.00 0.00 6.94 -2.72%
P/NAPS 0.26 0.19 0.17 0.27 0.14 0.33 0.26 0.00%

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