[TOMYPAK] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -97.91%
YoY- -99.02%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 44,232 41,449 47,565 35,248 38,495 29,146 30,043 6.65%
PBT 3,718 4,915 1,161 28 2,348 -728 281 53.76%
Tax -243 -390 -142 -5 -5 -5 -4 98.20%
NP 3,475 4,525 1,019 23 2,343 -733 277 52.40%
-
NP to SH 3,475 4,525 1,019 23 2,343 -733 277 52.40%
-
Tax Rate 6.54% 7.93% 12.23% 17.86% 0.21% - 1.42% -
Total Cost 40,757 36,924 46,546 35,225 36,152 29,879 29,766 5.37%
-
Net Worth 84,072 65,614 53,727 50,074 50,106 44,460 47,772 9.87%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 1,508 1,200 - - - - - -
Div Payout % 43.42% 26.53% - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 84,072 65,614 53,727 50,074 50,106 44,460 47,772 9.87%
NOSH 43,114 40,008 39,960 38,333 39,982 40,054 40,144 1.19%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 7.86% 10.92% 2.14% 0.07% 6.09% -2.51% 0.92% -
ROE 4.13% 6.90% 1.90% 0.05% 4.68% -1.65% 0.58% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 102.59 103.60 119.03 91.95 96.28 72.77 74.84 5.39%
EPS 8.06 11.31 2.55 0.06 5.86 -1.83 0.69 50.60%
DPS 3.50 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.64 1.3445 1.3063 1.2532 1.11 1.19 8.57%
Adjusted Per Share Value based on latest NOSH - 38,333
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 10.26 9.61 11.03 8.18 8.93 6.76 6.97 6.65%
EPS 0.81 1.05 0.24 0.01 0.54 -0.17 0.06 54.27%
DPS 0.35 0.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.195 0.1522 0.1246 0.1162 0.1162 0.1031 0.1108 9.87%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.57 0.31 0.22 0.34 0.25 0.22 0.35 -
P/RPS 1.53 0.30 0.18 0.37 0.26 0.30 0.47 21.72%
P/EPS 19.48 2.74 8.63 566.67 4.27 -12.02 50.72 -14.73%
EY 5.13 36.48 11.59 0.18 23.44 -8.32 1.97 17.28%
DY 2.23 9.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.19 0.16 0.26 0.20 0.20 0.29 18.66%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 19/08/10 19/08/09 18/08/08 27/08/07 21/08/06 25/08/05 20/08/04 -
Price 1.82 0.77 0.23 0.31 0.23 0.25 0.28 -
P/RPS 1.77 0.74 0.19 0.34 0.24 0.34 0.37 29.79%
P/EPS 22.58 6.81 9.02 516.67 3.92 -13.66 40.58 -9.30%
EY 4.43 14.69 11.09 0.19 25.48 -7.32 2.46 10.29%
DY 1.92 3.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.47 0.17 0.24 0.18 0.23 0.24 25.31%

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