[TOMYPAK] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -11.39%
YoY- 1677.71%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 159,078 182,838 148,953 152,821 134,538 120,087 98,524 8.30%
PBT 20,759 7,932 921 6,093 719 -1,893 1,134 62.27%
Tax -734 -308 617 -351 -396 450 -575 4.14%
NP 20,025 7,624 1,538 5,742 323 -1,443 559 81.46%
-
NP to SH 20,025 7,624 1,538 5,742 323 -1,443 559 81.46%
-
Tax Rate 3.54% 3.88% -66.99% 5.76% 55.08% - 50.71% -
Total Cost 139,053 175,214 147,415 147,079 134,215 121,530 97,965 6.00%
-
Net Worth 73,734 58,829 52,538 51,572 46,045 45,622 47,035 7.77%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 3,608 1,200 398 797 - - - -
Div Payout % 18.02% 15.75% 25.88% 13.88% - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 73,734 58,829 52,538 51,572 46,045 45,622 47,035 7.77%
NOSH 40,292 40,020 39,801 39,855 40,039 40,020 39,860 0.17%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 12.59% 4.17% 1.03% 3.76% 0.24% -1.20% 0.57% -
ROE 27.16% 12.96% 2.93% 11.13% 0.70% -3.16% 1.19% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 394.81 456.87 374.24 383.44 336.01 300.07 247.17 8.11%
EPS 49.70 19.05 3.86 14.41 0.81 -3.61 1.40 81.19%
DPS 9.00 3.00 1.00 2.00 0.00 0.00 0.00 -
NAPS 1.83 1.47 1.32 1.294 1.15 1.14 1.18 7.58%
Adjusted Per Share Value based on latest NOSH - 39,855
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 37.29 42.86 34.92 35.83 31.54 28.15 23.10 8.30%
EPS 4.69 1.79 0.36 1.35 0.08 -0.34 0.13 81.67%
DPS 0.85 0.28 0.09 0.19 0.00 0.00 0.00 -
NAPS 0.1729 0.1379 0.1232 0.1209 0.1079 0.107 0.1103 7.77%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.87 0.20 0.25 0.30 0.21 0.25 0.41 -
P/RPS 0.22 0.04 0.07 0.08 0.06 0.08 0.17 4.38%
P/EPS 1.75 1.05 6.47 2.08 26.03 -6.93 29.24 -37.43%
EY 57.13 95.25 15.46 48.02 3.84 -14.42 3.42 59.81%
DY 10.34 15.00 4.00 6.67 0.00 0.00 0.00 -
P/NAPS 0.48 0.14 0.19 0.23 0.18 0.22 0.35 5.40%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 23/02/09 29/02/08 27/02/07 22/02/06 25/03/05 01/03/04 -
Price 1.55 0.20 0.25 0.36 0.24 0.25 0.40 -
P/RPS 0.39 0.04 0.07 0.09 0.07 0.08 0.16 15.99%
P/EPS 3.12 1.05 6.47 2.50 29.75 -6.93 28.52 -30.82%
EY 32.06 95.25 15.46 40.02 3.36 -14.42 3.51 44.53%
DY 5.81 15.00 4.00 5.56 0.00 0.00 0.00 -
P/NAPS 0.85 0.14 0.19 0.28 0.21 0.22 0.34 16.48%

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