[TOMYPAK] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -11.39%
YoY- 1677.71%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 148,319 147,145 150,392 152,821 149,836 149,864 140,515 3.66%
PBT 2,597 3,254 5,574 6,093 6,896 6,004 2,928 -7.67%
Tax -382 -330 -330 -351 -416 -416 -416 -5.52%
NP 2,215 2,924 5,244 5,742 6,480 5,588 2,512 -8.03%
-
NP to SH 2,215 2,924 5,244 5,742 6,480 5,588 2,512 -8.03%
-
Tax Rate 14.71% 10.14% 5.92% 5.76% 6.03% 6.93% 14.21% -
Total Cost 146,104 144,221 145,148 147,079 143,356 144,276 138,003 3.87%
-
Net Worth 53,007 50,074 51,905 51,572 51,655 50,106 47,600 7.42%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 797 797 797 797 - - - -
Div Payout % 35.99% 27.26% 15.20% 13.88% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 53,007 50,074 51,905 51,572 51,655 50,106 47,600 7.42%
NOSH 39,951 38,333 39,927 39,855 40,000 39,982 39,999 -0.07%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.49% 1.99% 3.49% 3.76% 4.32% 3.73% 1.79% -
ROE 4.18% 5.84% 10.10% 11.13% 12.54% 11.15% 5.28% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 371.25 383.86 376.66 383.44 374.59 374.82 351.29 3.74%
EPS 5.54 7.63 13.13 14.41 16.20 13.98 6.28 -8.01%
DPS 2.00 2.08 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.3268 1.3063 1.30 1.294 1.2914 1.2532 1.19 7.51%
Adjusted Per Share Value based on latest NOSH - 39,855
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 34.40 34.13 34.88 35.45 34.76 34.76 32.59 3.66%
EPS 0.51 0.68 1.22 1.33 1.50 1.30 0.58 -8.20%
DPS 0.18 0.18 0.18 0.18 0.00 0.00 0.00 -
NAPS 0.123 0.1162 0.1204 0.1196 0.1198 0.1162 0.1104 7.46%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.29 0.34 0.34 0.30 0.25 0.25 0.23 -
P/RPS 0.08 0.09 0.09 0.08 0.07 0.07 0.07 9.30%
P/EPS 5.23 4.46 2.59 2.08 1.54 1.79 3.66 26.83%
EY 19.12 22.43 38.63 48.02 64.80 55.90 27.30 -21.11%
DY 6.88 6.12 5.88 6.67 0.00 0.00 0.00 -
P/NAPS 0.22 0.26 0.26 0.23 0.19 0.20 0.19 10.25%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 27/08/07 30/05/07 27/02/07 27/11/06 21/08/06 30/05/06 -
Price 0.27 0.31 0.34 0.36 0.34 0.23 0.23 -
P/RPS 0.07 0.08 0.09 0.09 0.09 0.06 0.07 0.00%
P/EPS 4.87 4.06 2.59 2.50 2.10 1.65 3.66 20.95%
EY 20.53 24.61 38.63 40.02 47.65 60.77 27.30 -17.28%
DY 7.39 6.71 5.88 5.56 0.00 0.00 0.00 -
P/NAPS 0.20 0.24 0.26 0.28 0.26 0.18 0.19 3.47%

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