[TOMYPAK] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 146.81%
YoY- 122.37%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 182,838 148,953 152,820 134,538 120,086 98,524 89,978 12.53%
PBT 7,933 921 6,093 718 -1,894 1,133 -5,680 -
Tax -308 617 -351 -395 450 -575 -759 -13.94%
NP 7,625 1,538 5,742 323 -1,444 558 -6,439 -
-
NP to SH 7,625 1,538 5,742 323 -1,444 558 -6,439 -
-
Tax Rate 3.88% -66.99% 5.76% 55.01% - 50.75% - -
Total Cost 175,213 147,415 147,078 134,215 121,530 97,966 96,417 10.45%
-
Net Worth 58,807 52,731 51,741 45,858 45,600 47,031 47,650 3.56%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 1,200 399 799 - - - - -
Div Payout % 15.74% 25.97% 13.93% - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 58,807 52,731 51,741 45,858 45,600 47,031 47,650 3.56%
NOSH 40,005 39,948 39,986 39,876 40,000 39,857 19,937 12.29%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 4.17% 1.03% 3.76% 0.24% -1.20% 0.57% -7.16% -
ROE 12.97% 2.92% 11.10% 0.70% -3.17% 1.19% -13.51% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 457.04 372.87 382.18 337.39 300.22 247.19 451.30 0.21%
EPS 19.06 3.85 14.36 0.81 -3.61 1.40 -16.15 -
DPS 3.00 1.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.32 1.294 1.15 1.14 1.18 2.39 -7.77%
Adjusted Per Share Value based on latest NOSH - 40,039
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 42.86 34.92 35.83 31.54 28.15 23.10 21.09 12.53%
EPS 1.79 0.36 1.35 0.08 -0.34 0.13 -1.51 -
DPS 0.28 0.09 0.19 0.00 0.00 0.00 0.00 -
NAPS 0.1379 0.1236 0.1213 0.1075 0.1069 0.1103 0.1117 3.57%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.20 0.25 0.30 0.21 0.25 0.41 0.64 -
P/RPS 0.04 0.07 0.08 0.06 0.08 0.17 0.14 -18.82%
P/EPS 1.05 6.49 2.09 25.93 -6.93 29.29 -1.98 -
EY 95.30 15.40 47.87 3.86 -14.44 3.41 -50.46 -
DY 15.00 4.00 6.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.19 0.23 0.18 0.22 0.35 0.27 -10.35%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 23/02/09 29/02/08 27/02/07 22/02/06 25/03/05 01/03/04 27/02/03 -
Price 0.20 0.25 0.36 0.24 0.25 0.40 0.67 -
P/RPS 0.04 0.07 0.09 0.07 0.08 0.16 0.15 -19.75%
P/EPS 1.05 6.49 2.51 29.63 -6.93 28.57 -2.07 -
EY 95.30 15.40 39.89 3.38 -14.44 3.50 -48.20 -
DY 15.00 4.00 5.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.19 0.28 0.21 0.22 0.34 0.28 -10.90%

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