[TOMYPAK] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -80.88%
YoY- -31.2%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 47,115 36,574 39,668 37,353 39,782 33,805 27,696 9.25%
PBT 5,654 4,071 580 1,102 1,621 -588 424 53.96%
Tax -503 -310 -88 -4 -25 -5 -5 115.58%
NP 5,151 3,761 492 1,098 1,596 -593 419 51.89%
-
NP to SH 5,151 3,761 492 1,098 1,596 -593 419 51.89%
-
Tax Rate 8.90% 7.61% 15.17% 0.36% 1.54% - 1.18% -
Total Cost 41,964 32,813 39,176 36,255 38,186 34,398 27,277 7.43%
-
Net Worth 82,142 62,416 52,800 51,905 47,600 44,875 47,486 9.55%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 1,497 - - - - - - -
Div Payout % 29.07% - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 82,142 62,416 52,800 51,905 47,600 44,875 47,486 9.55%
NOSH 42,782 40,010 39,999 39,927 39,999 40,067 39,904 1.16%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.93% 10.28% 1.24% 2.94% 4.01% -1.75% 1.51% -
ROE 6.27% 6.03% 0.93% 2.12% 3.35% -1.32% 0.88% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 110.13 91.41 99.17 93.55 99.46 84.37 69.41 7.99%
EPS 12.04 9.40 1.23 2.75 3.99 -1.48 1.05 50.13%
DPS 3.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.56 1.32 1.30 1.19 1.12 1.19 8.29%
Adjusted Per Share Value based on latest NOSH - 39,927
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 10.93 8.48 9.20 8.66 9.23 7.84 6.42 9.26%
EPS 1.19 0.87 0.11 0.25 0.37 -0.14 0.10 51.06%
DPS 0.35 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1905 0.1448 0.1225 0.1204 0.1104 0.1041 0.1101 9.56%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.57 0.20 0.22 0.34 0.23 0.25 0.38 -
P/RPS 1.43 0.22 0.22 0.36 0.23 0.30 0.55 17.25%
P/EPS 13.04 2.13 17.89 12.36 5.76 -16.89 36.19 -15.63%
EY 7.67 47.00 5.59 8.09 17.35 -5.92 2.76 18.56%
DY 2.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.13 0.17 0.26 0.19 0.22 0.32 16.97%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 15/05/09 06/05/08 30/05/07 30/05/06 26/05/05 27/05/04 -
Price 1.27 0.21 0.23 0.34 0.23 0.19 0.32 -
P/RPS 1.15 0.23 0.23 0.36 0.23 0.23 0.46 16.49%
P/EPS 10.55 2.23 18.70 12.36 5.76 -12.84 30.48 -16.20%
EY 9.48 44.76 5.35 8.09 17.35 -7.79 3.28 19.34%
DY 2.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.13 0.17 0.26 0.19 0.17 0.27 16.05%

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