[TOMYPAK] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
18-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 53.66%
YoY- 34.76%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 146,296 182,838 187,853 174,466 158,672 148,953 148,965 -1.19%
PBT 16,284 7,933 8,016 3,484 2,320 921 2,673 233.19%
Tax -1,240 -308 -506 -460 -352 617 -86 491.43%
NP 15,044 7,625 7,509 3,024 1,968 1,538 2,586 223.11%
-
NP to SH 15,044 7,625 7,509 3,024 1,968 1,538 2,586 223.11%
-
Tax Rate 7.61% 3.88% 6.31% 13.20% 15.17% -66.99% 3.22% -
Total Cost 131,252 175,213 180,344 171,442 156,704 147,415 146,378 -7.00%
-
Net Worth 62,416 58,807 58,000 53,779 52,800 52,731 53,071 11.40%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 1,200 - - - 399 - -
Div Payout % - 15.74% - - - 25.97% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 62,416 58,807 58,000 53,779 52,800 52,731 53,071 11.40%
NOSH 40,010 40,005 39,999 40,000 39,999 39,948 39,999 0.01%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 10.28% 4.17% 4.00% 1.73% 1.24% 1.03% 1.74% -
ROE 24.10% 12.97% 12.95% 5.62% 3.73% 2.92% 4.87% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 365.64 457.04 469.63 436.17 396.68 372.87 372.41 -1.21%
EPS 37.60 19.06 18.77 7.56 4.92 3.85 6.47 222.89%
DPS 0.00 3.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.56 1.47 1.45 1.3445 1.32 1.32 1.3268 11.38%
Adjusted Per Share Value based on latest NOSH - 39,960
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 34.30 42.86 44.04 40.90 37.20 34.92 34.92 -1.18%
EPS 3.53 1.79 1.76 0.71 0.46 0.36 0.61 221.98%
DPS 0.00 0.28 0.00 0.00 0.00 0.09 0.00 -
NAPS 0.1463 0.1379 0.136 0.1261 0.1238 0.1236 0.1244 11.40%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.20 0.20 0.23 0.22 0.22 0.25 0.29 -
P/RPS 0.05 0.04 0.05 0.05 0.06 0.07 0.08 -26.87%
P/EPS 0.53 1.05 1.23 2.91 4.47 6.49 4.48 -75.86%
EY 188.00 95.30 81.62 34.36 22.36 15.40 22.30 313.68%
DY 0.00 15.00 0.00 0.00 0.00 4.00 0.00 -
P/NAPS 0.13 0.14 0.16 0.16 0.17 0.19 0.22 -29.55%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 15/05/09 23/02/09 17/11/08 18/08/08 06/05/08 29/02/08 29/11/07 -
Price 0.21 0.20 0.22 0.23 0.23 0.25 0.27 -
P/RPS 0.06 0.04 0.05 0.05 0.06 0.07 0.07 -9.75%
P/EPS 0.56 1.05 1.17 3.04 4.67 6.49 4.18 -73.78%
EY 179.05 95.30 85.33 32.87 21.39 15.40 23.95 281.86%
DY 0.00 15.00 0.00 0.00 0.00 4.00 0.00 -
P/NAPS 0.13 0.14 0.15 0.17 0.17 0.19 0.20 -24.94%

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