[TOMYPAK] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 677.71%
YoY- 202.32%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 152,821 149,836 149,864 140,515 134,538 133,642 125,299 14.11%
PBT 6,093 6,896 6,004 2,928 719 -3,133 -3,914 -
Tax -351 -416 -416 -416 -396 450 449 -
NP 5,742 6,480 5,588 2,512 323 -2,683 -3,465 -
-
NP to SH 5,742 6,480 5,588 2,512 323 -2,683 -3,465 -
-
Tax Rate 5.76% 6.03% 6.93% 14.21% 55.08% - - -
Total Cost 147,079 143,356 144,276 138,003 134,215 136,325 128,764 9.24%
-
Net Worth 51,572 51,655 50,106 47,600 46,045 44,799 44,460 10.36%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 797 - - - - - - -
Div Payout % 13.88% - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 51,572 51,655 50,106 47,600 46,045 44,799 44,460 10.36%
NOSH 39,855 40,000 39,982 39,999 40,039 39,999 40,054 -0.33%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.76% 4.32% 3.73% 1.79% 0.24% -2.01% -2.77% -
ROE 11.13% 12.54% 11.15% 5.28% 0.70% -5.99% -7.79% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 383.44 374.59 374.82 351.29 336.01 334.11 312.82 14.49%
EPS 14.41 16.20 13.98 6.28 0.81 -6.71 -8.65 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.294 1.2914 1.2532 1.19 1.15 1.12 1.11 10.73%
Adjusted Per Share Value based on latest NOSH - 39,999
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 35.45 34.76 34.76 32.59 31.21 31.00 29.06 14.12%
EPS 1.33 1.50 1.30 0.58 0.07 -0.62 -0.80 -
DPS 0.18 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1196 0.1198 0.1162 0.1104 0.1068 0.1039 0.1031 10.37%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.30 0.25 0.25 0.23 0.21 0.25 0.22 -
P/RPS 0.08 0.07 0.07 0.07 0.06 0.07 0.07 9.28%
P/EPS 2.08 1.54 1.79 3.66 26.03 -3.73 -2.54 -
EY 48.02 64.80 55.90 27.30 3.84 -26.83 -39.32 -
DY 6.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.19 0.20 0.19 0.18 0.22 0.20 9.73%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 27/11/06 21/08/06 30/05/06 22/02/06 29/11/05 25/08/05 -
Price 0.36 0.34 0.23 0.23 0.24 0.25 0.25 -
P/RPS 0.09 0.09 0.06 0.07 0.07 0.07 0.08 8.14%
P/EPS 2.50 2.10 1.65 3.66 29.75 -3.73 -2.89 -
EY 40.02 47.65 60.77 27.30 3.36 -26.83 -34.60 -
DY 5.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.18 0.19 0.21 0.22 0.23 13.97%

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