[TOMYPAK] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 12.29%
YoY- 147.8%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 182,692 188,460 159,078 158,581 156,046 146,296 182,838 -0.05%
PBT 18,742 22,616 20,758 19,625 17,972 16,284 7,933 77.66%
Tax -1,492 -2,012 -734 -1,017 -1,400 -1,240 -308 187.12%
NP 17,250 20,604 20,024 18,608 16,572 15,044 7,625 72.58%
-
NP to SH 17,250 20,604 20,024 18,608 16,572 15,044 7,625 72.58%
-
Tax Rate 7.96% 8.90% 3.54% 5.18% 7.79% 7.61% 3.88% -
Total Cost 165,442 167,856 139,054 139,973 139,474 131,252 175,213 -3.76%
-
Net Worth 83,758 82,142 73,730 70,399 65,584 62,416 58,807 26.67%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 6,013 5,989 4,834 3,199 2,399 - 1,200 193.68%
Div Payout % 34.86% 29.07% 24.14% 17.20% 14.48% - 15.74% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 83,758 82,142 73,730 70,399 65,584 62,416 58,807 26.67%
NOSH 42,953 42,782 40,289 39,999 39,990 40,010 40,005 4.86%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.44% 10.93% 12.59% 11.73% 10.62% 10.28% 4.17% -
ROE 20.59% 25.08% 27.16% 26.43% 25.27% 24.10% 12.97% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 425.33 440.51 394.84 396.45 390.21 365.64 457.04 -4.69%
EPS 40.16 48.16 49.70 46.52 41.44 37.60 19.06 64.57%
DPS 14.00 14.00 12.00 8.00 6.00 0.00 3.00 180.04%
NAPS 1.95 1.92 1.83 1.76 1.64 1.56 1.47 20.79%
Adjusted Per Share Value based on latest NOSH - 39,992
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 42.83 44.18 37.29 37.18 36.58 34.30 42.86 -0.04%
EPS 4.04 4.83 4.69 4.36 3.89 3.53 1.79 72.31%
DPS 1.41 1.40 1.13 0.75 0.56 0.00 0.28 194.66%
NAPS 0.1964 0.1926 0.1728 0.165 0.1538 0.1463 0.1379 26.66%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.57 1.57 0.87 0.71 0.31 0.20 0.20 -
P/RPS 0.37 0.36 0.22 0.18 0.08 0.05 0.04 342.44%
P/EPS 3.91 3.26 1.75 1.53 0.75 0.53 1.05 140.82%
EY 25.58 30.68 57.13 65.52 133.68 188.00 95.30 -58.48%
DY 8.92 8.92 13.79 11.27 19.35 0.00 15.00 -29.35%
P/NAPS 0.81 0.82 0.48 0.40 0.19 0.13 0.14 223.32%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 26/05/10 25/02/10 17/11/09 19/08/09 15/05/09 23/02/09 -
Price 1.82 1.27 1.55 0.89 0.77 0.21 0.20 -
P/RPS 0.43 0.29 0.39 0.22 0.20 0.06 0.04 389.20%
P/EPS 4.53 2.64 3.12 1.91 1.86 0.56 1.05 165.72%
EY 22.07 37.92 32.06 52.27 53.82 179.05 95.30 -62.38%
DY 7.69 11.02 7.74 8.99 7.79 0.00 15.00 -36.02%
P/NAPS 0.93 0.66 0.85 0.51 0.47 0.13 0.14 254.60%

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