[TOMYPAK] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -24.25%
YoY- -65.82%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 163,585 151,268 148,953 148,319 147,145 150,392 152,821 4.64%
PBT 1,532 399 921 2,597 3,254 5,574 6,093 -60.19%
Tax 396 533 617 -382 -330 -330 -351 -
NP 1,928 932 1,538 2,215 2,924 5,244 5,742 -51.72%
-
NP to SH 1,928 932 1,538 2,215 2,924 5,244 5,742 -51.72%
-
Tax Rate -25.85% -133.58% -66.99% 14.71% 10.14% 5.92% 5.76% -
Total Cost 161,657 150,336 147,415 146,104 144,221 145,148 147,079 6.50%
-
Net Worth 53,727 52,800 52,538 53,007 50,074 51,905 51,572 2.76%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 398 398 398 797 797 797 797 -37.08%
Div Payout % 20.64% 42.71% 25.88% 35.99% 27.26% 15.20% 13.88% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 53,727 52,800 52,538 53,007 50,074 51,905 51,572 2.76%
NOSH 39,960 39,999 39,801 39,951 38,333 39,927 39,855 0.17%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.18% 0.62% 1.03% 1.49% 1.99% 3.49% 3.76% -
ROE 3.59% 1.77% 2.93% 4.18% 5.84% 10.10% 11.13% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 409.36 378.17 374.24 371.25 383.86 376.66 383.44 4.46%
EPS 4.82 2.33 3.86 5.54 7.63 13.13 14.41 -51.84%
DPS 1.00 1.00 1.00 2.00 2.08 2.00 2.00 -37.03%
NAPS 1.3445 1.32 1.32 1.3268 1.3063 1.30 1.294 2.58%
Adjusted Per Share Value based on latest NOSH - 39,951
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 38.35 35.46 34.92 34.77 34.50 35.26 35.83 4.63%
EPS 0.45 0.22 0.36 0.52 0.69 1.23 1.35 -51.95%
DPS 0.09 0.09 0.09 0.19 0.19 0.19 0.19 -39.26%
NAPS 0.126 0.1238 0.1232 0.1243 0.1174 0.1217 0.1209 2.79%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.22 0.22 0.25 0.29 0.34 0.34 0.30 -
P/RPS 0.05 0.06 0.07 0.08 0.09 0.09 0.08 -26.92%
P/EPS 4.56 9.44 6.47 5.23 4.46 2.59 2.08 68.84%
EY 21.93 10.59 15.46 19.12 22.43 38.63 48.02 -40.72%
DY 4.55 4.52 4.00 6.88 6.12 5.88 6.67 -22.52%
P/NAPS 0.16 0.17 0.19 0.22 0.26 0.26 0.23 -21.50%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 18/08/08 06/05/08 29/02/08 29/11/07 27/08/07 30/05/07 27/02/07 -
Price 0.23 0.23 0.25 0.27 0.31 0.34 0.36 -
P/RPS 0.06 0.06 0.07 0.07 0.08 0.09 0.09 -23.70%
P/EPS 4.77 9.87 6.47 4.87 4.06 2.59 2.50 53.89%
EY 20.98 10.13 15.46 20.53 24.61 38.63 40.02 -35.00%
DY 4.35 4.33 4.00 7.39 6.71 5.88 5.56 -15.10%
P/NAPS 0.17 0.17 0.19 0.20 0.24 0.26 0.28 -28.32%

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