[TOMYPAK] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -41.14%
YoY- -2745.04%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 163,585 147,145 149,864 125,299 107,049 94,617 88,476 10.77%
PBT 1,532 3,254 6,004 -3,914 715 -4,682 545 18.77%
Tax 396 -330 -416 449 -584 -759 0 -
NP 1,928 2,924 5,588 -3,465 131 -5,441 545 23.41%
-
NP to SH 1,928 2,924 5,588 -3,465 131 -5,441 545 23.41%
-
Tax Rate -25.85% 10.14% 6.93% - 81.68% - 0.00% -
Total Cost 161,657 144,221 144,276 128,764 106,918 100,058 87,931 10.67%
-
Net Worth 53,727 50,074 50,106 44,460 47,772 48,665 53,265 0.14%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 398 797 - - - - - -
Div Payout % 20.64% 27.26% - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 53,727 50,074 50,106 44,460 47,772 48,665 53,265 0.14%
NOSH 39,960 38,333 39,982 40,054 40,144 39,889 19,655 12.54%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 1.18% 1.99% 3.73% -2.77% 0.12% -5.75% 0.62% -
ROE 3.59% 5.84% 11.15% -7.79% 0.27% -11.18% 1.02% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 409.36 383.86 374.82 312.82 266.66 237.20 450.14 -1.56%
EPS 4.82 7.63 13.98 -8.65 0.33 -13.64 2.77 9.66%
DPS 1.00 2.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3445 1.3063 1.2532 1.11 1.19 1.22 2.71 -11.01%
Adjusted Per Share Value based on latest NOSH - 40,054
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 38.35 34.50 35.13 29.37 25.10 22.18 20.74 10.77%
EPS 0.45 0.69 1.31 -0.81 0.03 -1.28 0.13 22.96%
DPS 0.09 0.19 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.126 0.1174 0.1175 0.1042 0.112 0.1141 0.1249 0.14%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.22 0.34 0.25 0.22 0.35 0.29 0.86 -
P/RPS 0.05 0.09 0.07 0.07 0.13 0.12 0.19 -19.93%
P/EPS 4.56 4.46 1.79 -2.54 107.26 -2.13 31.02 -27.33%
EY 21.93 22.43 55.90 -39.32 0.93 -47.04 3.22 37.63%
DY 4.55 6.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.26 0.20 0.20 0.29 0.24 0.32 -10.90%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 18/08/08 27/08/07 21/08/06 25/08/05 20/08/04 28/08/03 29/08/02 -
Price 0.23 0.31 0.23 0.25 0.28 0.42 0.90 -
P/RPS 0.06 0.08 0.06 0.08 0.11 0.18 0.20 -18.16%
P/EPS 4.77 4.06 1.65 -2.89 85.81 -3.08 32.46 -27.33%
EY 20.98 24.61 60.77 -34.60 1.17 -32.48 3.08 37.64%
DY 4.35 6.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.24 0.18 0.23 0.24 0.34 0.33 -10.45%

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