[TOMYPAK] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -8.67%
YoY- 108.76%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 169,619 179,744 151,268 150,392 140,515 126,196 102,562 8.74%
PBT 22,342 11,423 399 5,574 2,928 -2,905 1,156 63.78%
Tax -927 -530 533 -330 -416 450 -580 8.12%
NP 21,415 10,893 932 5,244 2,512 -2,455 576 82.64%
-
NP to SH 21,415 10,893 932 5,244 2,512 -2,455 576 82.64%
-
Tax Rate 4.15% 4.64% -133.58% 5.92% 14.21% - 50.17% -
Total Cost 148,204 168,851 150,336 145,148 138,003 128,651 101,986 6.42%
-
Net Worth 82,142 62,416 52,800 51,905 47,600 44,875 47,486 9.55%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 5,106 1,200 398 797 - - - -
Div Payout % 23.84% 11.02% 42.71% 15.20% - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 82,142 62,416 52,800 51,905 47,600 44,875 47,486 9.55%
NOSH 42,782 40,010 39,999 39,927 39,999 40,067 39,904 1.16%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 12.63% 6.06% 0.62% 3.49% 1.79% -1.95% 0.56% -
ROE 26.07% 17.45% 1.77% 10.10% 5.28% -5.47% 1.21% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 396.47 449.24 378.17 376.66 351.29 314.96 257.02 7.48%
EPS 50.06 27.23 2.33 13.13 6.28 -6.13 1.44 80.60%
DPS 11.94 3.00 1.00 2.00 0.00 0.00 0.00 -
NAPS 1.92 1.56 1.32 1.30 1.19 1.12 1.19 8.29%
Adjusted Per Share Value based on latest NOSH - 39,927
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 39.34 41.69 35.09 34.88 32.59 29.27 23.79 8.74%
EPS 4.97 2.53 0.22 1.22 0.58 -0.57 0.13 83.49%
DPS 1.18 0.28 0.09 0.18 0.00 0.00 0.00 -
NAPS 0.1905 0.1448 0.1225 0.1204 0.1104 0.1041 0.1101 9.56%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.57 0.20 0.22 0.34 0.23 0.25 0.38 -
P/RPS 0.40 0.04 0.06 0.09 0.07 0.08 0.15 17.75%
P/EPS 3.14 0.73 9.44 2.59 3.66 -4.08 26.33 -29.83%
EY 31.88 136.13 10.59 38.63 27.30 -24.51 3.80 42.52%
DY 7.60 15.00 4.52 5.88 0.00 0.00 0.00 -
P/NAPS 0.82 0.13 0.17 0.26 0.19 0.22 0.32 16.97%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 15/05/09 06/05/08 30/05/07 30/05/06 26/05/05 27/05/04 -
Price 1.27 0.21 0.23 0.34 0.23 0.19 0.32 -
P/RPS 0.32 0.05 0.06 0.09 0.07 0.06 0.12 17.75%
P/EPS 2.54 0.77 9.87 2.59 3.66 -3.10 22.17 -30.29%
EY 39.41 129.64 10.13 38.63 27.30 -32.25 4.51 43.49%
DY 9.40 14.29 4.33 5.88 0.00 0.00 0.00 -
P/NAPS 0.66 0.13 0.17 0.26 0.19 0.17 0.27 16.05%

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