[TOMYPAK] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 3460.87%
YoY- -46.4%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 43,492 40,913 53,657 39,123 37,949 37,977 29,634 6.59%
PBT 3,133 5,734 4,270 875 1,532 640 -141 -
Tax -106 -63 -150 -56 -4 -4 -5 66.32%
NP 3,027 5,671 4,120 819 1,528 636 -146 -
-
NP to SH 3,027 5,671 4,120 819 1,528 636 -146 -
-
Tax Rate 3.38% 1.10% 3.51% 6.40% 0.26% 0.62% - -
Total Cost 40,465 35,242 49,537 38,304 36,421 37,341 29,780 5.24%
-
Net Worth 85,404 70,387 58,000 53,007 51,655 44,799 48,261 9.97%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 1,513 1,199 - - - - - -
Div Payout % 50.00% 21.16% - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 85,404 70,387 58,000 53,007 51,655 44,799 48,261 9.97%
NOSH 108,107 39,992 39,999 39,951 40,000 39,999 40,555 17.74%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 6.96% 13.86% 7.68% 2.09% 4.03% 1.67% -0.49% -
ROE 3.54% 8.06% 7.10% 1.55% 2.96% 1.42% -0.30% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 40.23 102.30 134.14 97.93 94.87 94.94 73.07 -9.46%
EPS 2.80 14.18 10.30 2.05 3.82 1.59 -0.36 -
DPS 1.40 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 1.76 1.45 1.3268 1.2914 1.12 1.19 -6.59%
Adjusted Per Share Value based on latest NOSH - 39,951
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 10.09 9.49 12.45 9.07 8.80 8.81 6.87 6.61%
EPS 0.70 1.32 0.96 0.19 0.35 0.15 -0.03 -
DPS 0.35 0.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1981 0.1633 0.1345 0.123 0.1198 0.1039 0.1119 9.98%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.30 0.71 0.23 0.29 0.25 0.25 0.32 -
P/RPS 3.23 0.69 0.17 0.30 0.26 0.26 0.44 39.38%
P/EPS 46.43 5.01 2.23 14.15 6.54 15.72 -88.89 -
EY 2.15 19.97 44.78 7.07 15.28 6.36 -1.13 -
DY 1.08 4.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.40 0.16 0.22 0.19 0.22 0.27 35.19%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 04/11/10 17/11/09 17/11/08 29/11/07 27/11/06 29/11/05 19/11/04 -
Price 1.19 0.89 0.22 0.27 0.34 0.25 0.26 -
P/RPS 2.96 0.87 0.16 0.28 0.36 0.26 0.36 42.04%
P/EPS 42.50 6.28 2.14 13.17 8.90 15.72 -72.22 -
EY 2.35 15.93 46.82 7.59 11.24 6.36 -1.38 -
DY 1.18 3.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 0.51 0.15 0.20 0.26 0.22 0.22 37.83%

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