[TOMYPAK] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 7.61%
YoY- 162.61%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 179,784 182,692 188,460 159,078 158,581 156,046 146,296 14.71%
PBT 16,672 18,742 22,616 20,758 19,625 17,972 16,284 1.58%
Tax -1,136 -1,492 -2,012 -734 -1,017 -1,400 -1,240 -5.66%
NP 15,536 17,250 20,604 20,024 18,608 16,572 15,044 2.16%
-
NP to SH 15,536 17,250 20,604 20,024 18,608 16,572 15,044 2.16%
-
Tax Rate 6.81% 7.96% 8.90% 3.54% 5.18% 7.79% 7.61% -
Total Cost 164,248 165,442 167,856 139,054 139,973 139,474 131,252 16.11%
-
Net Worth 85,390 83,758 82,142 73,730 70,399 65,584 62,416 23.21%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 6,052 6,013 5,989 4,834 3,199 2,399 - -
Div Payout % 38.96% 34.86% 29.07% 24.14% 17.20% 14.48% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 85,390 83,758 82,142 73,730 70,399 65,584 62,416 23.21%
NOSH 108,089 42,953 42,782 40,289 39,999 39,990 40,010 93.85%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.64% 9.44% 10.93% 12.59% 11.73% 10.62% 10.28% -
ROE 18.19% 20.59% 25.08% 27.16% 26.43% 25.27% 24.10% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 166.33 425.33 440.51 394.84 396.45 390.21 365.64 -40.82%
EPS 14.37 40.16 48.16 49.70 46.52 41.44 37.60 -47.30%
DPS 5.60 14.00 14.00 12.00 8.00 6.00 0.00 -
NAPS 0.79 1.95 1.92 1.83 1.76 1.64 1.56 -36.44%
Adjusted Per Share Value based on latest NOSH - 40,292
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 42.15 42.83 44.18 37.29 37.18 36.58 34.30 14.71%
EPS 3.64 4.04 4.83 4.69 4.36 3.89 3.53 2.06%
DPS 1.42 1.41 1.40 1.13 0.75 0.56 0.00 -
NAPS 0.2002 0.1964 0.1926 0.1728 0.165 0.1538 0.1463 23.23%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.30 1.57 1.57 0.87 0.71 0.31 0.20 -
P/RPS 0.78 0.37 0.36 0.22 0.18 0.08 0.05 523.29%
P/EPS 9.04 3.91 3.26 1.75 1.53 0.75 0.53 561.47%
EY 11.06 25.58 30.68 57.13 65.52 133.68 188.00 -84.84%
DY 4.31 8.92 8.92 13.79 11.27 19.35 0.00 -
P/NAPS 1.65 0.81 0.82 0.48 0.40 0.19 0.13 443.27%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 04/11/10 19/08/10 26/05/10 25/02/10 17/11/09 19/08/09 15/05/09 -
Price 1.19 1.82 1.27 1.55 0.89 0.77 0.21 -
P/RPS 0.72 0.43 0.29 0.39 0.22 0.20 0.06 423.35%
P/EPS 8.28 4.53 2.64 3.12 1.91 1.86 0.56 501.42%
EY 12.08 22.07 37.92 32.06 52.27 53.82 179.05 -83.40%
DY 4.71 7.69 11.02 7.74 8.99 7.79 0.00 -
P/NAPS 1.51 0.93 0.66 0.85 0.51 0.47 0.13 412.12%

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