[TOMYPAK] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 2.03%
YoY- -20.84%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 214,489 212,274 205,420 184,258 179,784 182,692 188,460 8.99%
PBT 14,497 12,582 13,080 17,564 16,672 18,742 22,616 -25.63%
Tax -2,276 -1,060 -1,064 -1,713 -1,136 -1,492 -2,012 8.55%
NP 12,221 11,522 12,016 15,851 15,536 17,250 20,604 -29.38%
-
NP to SH 12,221 11,522 12,016 15,851 15,536 17,250 20,604 -29.38%
-
Tax Rate 15.70% 8.42% 8.13% 9.75% 6.81% 7.96% 8.90% -
Total Cost 202,268 200,752 193,404 168,407 164,248 165,442 167,856 13.22%
-
Net Worth 93,066 90,963 89,687 88,722 85,390 83,758 82,142 8.67%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 6,204 6,064 6,051 6,059 6,052 6,013 5,989 2.37%
Div Payout % 50.77% 52.63% 50.36% 38.23% 38.96% 34.86% 29.07% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 93,066 90,963 89,687 88,722 85,390 83,758 82,142 8.67%
NOSH 108,217 108,289 108,057 108,197 108,089 42,953 42,782 85.54%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.70% 5.43% 5.85% 8.60% 8.64% 9.44% 10.93% -
ROE 13.13% 12.67% 13.40% 17.87% 18.19% 20.59% 25.08% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 198.20 196.02 190.10 170.30 166.33 425.33 440.51 -41.25%
EPS 11.29 10.64 11.12 14.65 14.37 40.16 48.16 -61.94%
DPS 5.73 5.60 5.60 5.60 5.60 14.00 14.00 -44.84%
NAPS 0.86 0.84 0.83 0.82 0.79 1.95 1.92 -41.42%
Adjusted Per Share Value based on latest NOSH - 108,527
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 50.28 49.76 48.16 43.20 42.15 42.83 44.18 8.99%
EPS 2.87 2.70 2.82 3.72 3.64 4.04 4.83 -29.29%
DPS 1.45 1.42 1.42 1.42 1.42 1.41 1.40 2.36%
NAPS 0.2182 0.2133 0.2103 0.208 0.2002 0.1964 0.1926 8.66%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.865 0.96 1.07 1.05 1.30 1.57 1.57 -
P/RPS 0.44 0.49 0.56 0.62 0.78 0.37 0.36 14.30%
P/EPS 7.66 9.02 9.62 7.17 9.04 3.91 3.26 76.65%
EY 13.06 11.08 10.39 13.95 11.06 25.58 30.68 -43.38%
DY 6.63 5.83 5.23 5.33 4.31 8.92 8.92 -17.93%
P/NAPS 1.01 1.14 1.29 1.28 1.65 0.81 0.82 14.89%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 03/11/11 19/08/11 05/05/11 21/02/11 04/11/10 19/08/10 26/05/10 -
Price 0.95 0.93 1.02 1.00 1.19 1.82 1.27 -
P/RPS 0.48 0.47 0.54 0.59 0.72 0.43 0.29 39.88%
P/EPS 8.41 8.74 9.17 6.83 8.28 4.53 2.64 116.34%
EY 11.89 11.44 10.90 14.65 12.08 22.07 37.92 -53.81%
DY 6.04 6.02 5.49 5.60 4.71 7.69 11.02 -33.00%
P/NAPS 1.10 1.11 1.23 1.22 1.51 0.93 0.66 40.52%

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