[TOMYPAK] YoY TTM 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- -44.24%
YoY- -47.67%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 172,402 173,628 163,585 147,145 149,864 125,299 107,049 8.26%
PBT 21,145 15,177 1,532 3,254 6,004 -3,914 715 75.80%
Tax -780 -778 396 -330 -416 449 -584 4.93%
NP 20,365 14,399 1,928 2,924 5,588 -3,465 131 131.79%
-
NP to SH 20,365 14,399 1,928 2,924 5,588 -3,465 131 131.79%
-
Tax Rate 3.69% 5.13% -25.85% 10.14% 6.93% - 81.68% -
Total Cost 152,037 159,229 161,657 144,221 144,276 128,764 106,918 6.04%
-
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 5,414 2,400 398 797 - - - -
Div Payout % 26.59% 16.67% 20.64% 27.26% - - - -
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 11.81% 8.29% 1.18% 1.99% 3.73% -2.77% 0.12% -
ROE 24.22% 21.94% 3.59% 5.84% 11.15% -7.79% 0.27% -
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 399.87 433.97 409.36 383.86 374.82 312.82 266.66 6.98%
EPS 47.24 35.99 4.82 7.63 13.98 -8.65 0.33 128.63%
DPS 12.56 6.00 1.00 2.08 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 40.42 40.70 38.35 34.50 35.13 29.37 25.10 8.26%
EPS 4.77 3.38 0.45 0.69 1.31 -0.81 0.03 132.66%
DPS 1.27 0.56 0.09 0.19 0.00 0.00 0.00 -
NAPS 0.1971 0.1538 0.126 0.1174 0.1175 0.1042 0.112 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 0.39 0.07 0.05 0.09 0.07 0.07 0.13 20.08%
P/EPS 3.32 0.86 4.56 4.46 1.79 -2.54 107.26 -43.95%
EY 30.09 116.10 21.93 22.43 55.90 -39.32 0.93 78.46%
DY 8.00 19.35 4.55 6.12 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 0.46 0.18 0.06 0.08 0.06 0.08 0.11 26.91%
P/EPS 3.85 2.14 4.77 4.06 1.65 -2.89 85.81 -40.37%
EY 25.95 46.74 20.98 24.61 60.77 -34.60 1.17 67.58%
DY 6.90 7.79 4.35 6.71 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