[TOMYPAK] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
17-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 171.21%
YoY- 136.07%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 173,628 179,744 182,838 178,119 163,585 151,268 148,953 10.76%
PBT 15,177 11,423 7,932 4,927 1,532 399 921 548.67%
Tax -778 -530 -308 302 396 533 617 -
NP 14,399 10,893 7,624 5,229 1,928 932 1,538 344.81%
-
NP to SH 14,399 10,893 7,624 5,229 1,928 932 1,538 344.81%
-
Tax Rate 5.13% 4.64% 3.88% -6.13% -25.85% -133.58% -66.99% -
Total Cost 159,229 168,851 175,214 172,890 161,657 150,336 147,415 5.27%
-
Net Worth 65,614 62,416 58,829 58,000 53,727 52,800 52,538 15.98%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 2,400 1,200 1,200 398 398 398 398 231.66%
Div Payout % 16.67% 11.02% 15.75% 7.61% 20.64% 42.71% 25.88% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 65,614 62,416 58,829 58,000 53,727 52,800 52,538 15.98%
NOSH 40,008 40,010 40,020 39,999 39,960 39,999 39,801 0.34%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 8.29% 6.06% 4.17% 2.94% 1.18% 0.62% 1.03% -
ROE 21.94% 17.45% 12.96% 9.02% 3.59% 1.77% 2.93% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 433.97 449.24 456.87 445.30 409.36 378.17 374.24 10.38%
EPS 35.99 27.23 19.05 13.07 4.82 2.33 3.86 343.59%
DPS 6.00 3.00 3.00 1.00 1.00 1.00 1.00 230.55%
NAPS 1.64 1.56 1.47 1.45 1.3445 1.32 1.32 15.58%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 40.70 42.14 42.86 41.76 38.35 35.46 34.92 10.76%
EPS 3.38 2.55 1.79 1.23 0.45 0.22 0.36 345.65%
DPS 0.56 0.28 0.28 0.09 0.09 0.09 0.09 238.67%
NAPS 0.1538 0.1463 0.1379 0.136 0.126 0.1238 0.1232 15.95%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.31 0.20 0.20 0.23 0.22 0.22 0.25 -
P/RPS 0.07 0.04 0.04 0.05 0.05 0.06 0.07 0.00%
P/EPS 0.86 0.73 1.05 1.76 4.56 9.44 6.47 -73.98%
EY 116.10 136.13 95.25 56.84 21.93 10.59 15.46 283.95%
DY 19.35 15.00 15.00 4.35 4.55 4.52 4.00 186.30%
P/NAPS 0.19 0.13 0.14 0.16 0.16 0.17 0.19 0.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 15/05/09 23/02/09 17/11/08 18/08/08 06/05/08 29/02/08 -
Price 0.77 0.21 0.20 0.22 0.23 0.23 0.25 -
P/RPS 0.18 0.05 0.04 0.05 0.06 0.06 0.07 87.80%
P/EPS 2.14 0.77 1.05 1.68 4.77 9.87 6.47 -52.20%
EY 46.74 129.64 95.25 59.42 20.98 10.13 15.46 109.22%
DY 7.79 14.29 15.00 4.55 4.35 4.33 4.00 56.01%
P/NAPS 0.47 0.13 0.14 0.15 0.17 0.17 0.19 83.00%

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