[TOMYPAK] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 10.16%
YoY- 448.02%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 188,460 159,078 158,581 156,046 146,296 182,838 187,853 0.21%
PBT 22,616 20,758 19,625 17,972 16,284 7,933 8,016 99.79%
Tax -2,012 -734 -1,017 -1,400 -1,240 -308 -506 151.19%
NP 20,604 20,024 18,608 16,572 15,044 7,625 7,509 96.11%
-
NP to SH 20,604 20,024 18,608 16,572 15,044 7,625 7,509 96.11%
-
Tax Rate 8.90% 3.54% 5.18% 7.79% 7.61% 3.88% 6.31% -
Total Cost 167,856 139,054 139,973 139,474 131,252 175,213 180,344 -4.67%
-
Net Worth 82,142 73,730 70,399 65,584 62,416 58,807 58,000 26.13%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 5,989 4,834 3,199 2,399 - 1,200 - -
Div Payout % 29.07% 24.14% 17.20% 14.48% - 15.74% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 82,142 73,730 70,399 65,584 62,416 58,807 58,000 26.13%
NOSH 42,782 40,289 39,999 39,990 40,010 40,005 39,999 4.59%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.93% 12.59% 11.73% 10.62% 10.28% 4.17% 4.00% -
ROE 25.08% 27.16% 26.43% 25.27% 24.10% 12.97% 12.95% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 440.51 394.84 396.45 390.21 365.64 457.04 469.63 -4.18%
EPS 48.16 49.70 46.52 41.44 37.60 19.06 18.77 87.52%
DPS 14.00 12.00 8.00 6.00 0.00 3.00 0.00 -
NAPS 1.92 1.83 1.76 1.64 1.56 1.47 1.45 20.60%
Adjusted Per Share Value based on latest NOSH - 40,008
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 44.18 37.29 37.18 36.58 34.30 42.86 44.04 0.21%
EPS 4.83 4.69 4.36 3.89 3.53 1.79 1.76 96.13%
DPS 1.40 1.13 0.75 0.56 0.00 0.28 0.00 -
NAPS 0.1926 0.1728 0.165 0.1538 0.1463 0.1379 0.136 26.13%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.57 0.87 0.71 0.31 0.20 0.20 0.23 -
P/RPS 0.36 0.22 0.18 0.08 0.05 0.04 0.05 273.31%
P/EPS 3.26 1.75 1.53 0.75 0.53 1.05 1.23 91.63%
EY 30.68 57.13 65.52 133.68 188.00 95.30 81.62 -47.94%
DY 8.92 13.79 11.27 19.35 0.00 15.00 0.00 -
P/NAPS 0.82 0.48 0.40 0.19 0.13 0.14 0.16 197.55%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 17/11/09 19/08/09 15/05/09 23/02/09 17/11/08 -
Price 1.27 1.55 0.89 0.77 0.21 0.20 0.22 -
P/RPS 0.29 0.39 0.22 0.20 0.06 0.04 0.05 223.15%
P/EPS 2.64 3.12 1.91 1.86 0.56 1.05 1.17 72.11%
EY 37.92 32.06 52.27 53.82 179.05 95.30 85.33 -41.79%
DY 11.02 7.74 8.99 7.79 0.00 15.00 0.00 -
P/NAPS 0.66 0.85 0.51 0.47 0.13 0.14 0.15 168.75%

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