[TOMYPAK] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 23.43%
YoY- 397.13%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 149,412 152,820 154,968 156,554 159,128 134,538 134,570 7.23%
PBT 4,408 6,093 7,336 7,938 6,484 718 -901 -
Tax -16 -351 -45 -58 -100 -395 -18 -7.55%
NP 4,392 5,742 7,290 7,880 6,384 323 -920 -
-
NP to SH 4,392 5,742 7,290 7,880 6,384 323 -920 -
-
Tax Rate 0.36% 5.76% 0.61% 0.73% 1.54% 55.01% - -
Total Cost 145,020 147,078 147,677 148,674 152,744 134,215 135,490 4.64%
-
Net Worth 51,905 51,741 51,655 50,127 47,600 45,858 44,670 10.53%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 799 - - - - - -
Div Payout % - 13.93% - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 51,905 51,741 51,655 50,127 47,600 45,858 44,670 10.53%
NOSH 39,927 39,986 39,999 39,999 39,999 39,876 39,884 0.07%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.94% 3.76% 4.70% 5.03% 4.01% 0.24% -0.68% -
ROE 8.46% 11.10% 14.11% 15.72% 13.41% 0.70% -2.06% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 374.21 382.18 387.42 391.39 397.82 337.39 337.40 7.15%
EPS 11.00 14.36 18.23 19.70 15.96 0.81 -2.31 -
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.294 1.2914 1.2532 1.19 1.15 1.12 10.45%
Adjusted Per Share Value based on latest NOSH - 39,982
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 35.03 35.83 36.33 36.70 37.31 31.54 31.55 7.23%
EPS 1.03 1.35 1.71 1.85 1.50 0.08 -0.22 -
DPS 0.00 0.19 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1217 0.1213 0.1211 0.1175 0.1116 0.1075 0.1047 10.56%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.34 0.30 0.25 0.25 0.23 0.21 0.25 -
P/RPS 0.09 0.08 0.06 0.06 0.06 0.06 0.07 18.25%
P/EPS 3.09 2.09 1.37 1.27 1.44 25.93 -10.84 -
EY 32.35 47.87 72.91 78.80 69.39 3.86 -9.23 -
DY 0.00 6.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.23 0.19 0.20 0.19 0.18 0.22 11.79%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 27/02/07 27/11/06 21/08/06 30/05/06 22/02/06 29/11/05 -
Price 0.34 0.36 0.34 0.23 0.23 0.24 0.25 -
P/RPS 0.09 0.09 0.09 0.06 0.06 0.07 0.07 18.25%
P/EPS 3.09 2.51 1.87 1.17 1.44 29.63 -10.84 -
EY 32.35 39.89 53.61 85.65 69.39 3.38 -9.23 -
DY 0.00 5.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.26 0.18 0.19 0.21 0.22 11.79%

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