[TOMYPAK] QoQ TTM 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- 106.87%
YoY- -34.06%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 179,744 182,838 178,119 163,585 151,268 148,953 148,319 13.65%
PBT 11,423 7,932 4,927 1,532 399 921 2,597 168.21%
Tax -530 -308 302 396 533 617 -382 24.37%
NP 10,893 7,624 5,229 1,928 932 1,538 2,215 188.90%
-
NP to SH 10,893 7,624 5,229 1,928 932 1,538 2,215 188.90%
-
Tax Rate 4.64% 3.88% -6.13% -25.85% -133.58% -66.99% 14.71% -
Total Cost 168,851 175,214 172,890 161,657 150,336 147,415 146,104 10.11%
-
Net Worth 62,416 58,829 58,000 53,727 52,800 52,538 53,007 11.49%
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 1,200 398 398 398 398 797 31.33%
Div Payout % 11.02% 15.75% 7.61% 20.64% 42.71% 25.88% 35.99% -
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 58,829 58,000 53,727 52,800 52,538 53,007 11.49%
NOSH 40,010 40,020 39,999 39,960 39,999 39,801 39,951 0.09%
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 6.06% 4.17% 2.94% 1.18% 0.62% 1.03% 1.49% -
ROE 17.45% 12.96% 9.02% 3.59% 1.77% 2.93% 4.18% -
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 449.24 456.87 445.30 409.36 378.17 374.24 371.25 13.54%
EPS 27.23 19.05 13.07 4.82 2.33 3.86 5.54 188.80%
DPS 3.00 3.00 1.00 1.00 1.00 1.00 2.00 31.00%
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 41.69 42.41 41.32 37.94 35.09 34.55 34.40 13.65%
EPS 2.53 1.77 1.21 0.45 0.22 0.36 0.51 190.58%
DPS 0.28 0.28 0.09 0.09 0.09 0.09 0.18 34.21%
NAPS 0.1448 0.1365 0.1345 0.1246 0.1225 0.1219 0.123 11.48%
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 0.04 0.04 0.05 0.05 0.06 0.07 0.08 -36.97%
P/EPS 0.73 1.05 1.76 4.56 9.44 6.47 5.23 -73.05%
EY 136.13 95.25 56.84 21.93 10.59 15.46 19.12 269.65%
DY 15.00 15.00 4.35 4.55 4.52 4.00 6.88 68.05%
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 0.05 0.04 0.05 0.06 0.06 0.07 0.07 -20.07%
P/EPS 0.77 1.05 1.68 4.77 9.87 6.47 4.87 -70.72%
EY 129.64 95.25 59.42 20.98 10.13 15.46 20.53 241.25%
DY 14.29 15.00 4.55 4.35 4.33 4.00 7.39 55.14%
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