[TOMYPAK] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 67.44%
YoY- 4.09%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 51,355 184,258 134,838 91,346 47,115 159,078 118,936 -42.90%
PBT 3,270 17,564 12,504 9,371 5,654 20,758 14,719 -63.35%
Tax -266 -1,713 -852 -746 -503 -734 -763 -50.49%
NP 3,004 15,851 11,652 8,625 5,151 20,024 13,956 -64.11%
-
NP to SH 3,004 15,851 11,652 8,625 5,151 20,024 13,956 -64.11%
-
Tax Rate 8.13% 9.75% 6.81% 7.96% 8.90% 3.54% 5.18% -
Total Cost 48,351 168,407 123,186 82,721 41,964 139,054 104,980 -40.38%
-
Net Worth 89,687 88,722 85,390 83,758 82,142 73,730 70,399 17.53%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 1,512 6,059 4,539 3,006 1,497 4,834 2,400 -26.53%
Div Payout % 50.36% 38.23% 38.96% 34.86% 29.07% 24.14% 17.20% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 89,687 88,722 85,390 83,758 82,142 73,730 70,399 17.53%
NOSH 108,057 108,197 108,089 42,953 42,782 40,289 40,000 94.08%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.85% 8.60% 8.64% 9.44% 10.93% 12.59% 11.73% -
ROE 3.35% 17.87% 13.65% 10.30% 6.27% 27.16% 19.82% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 47.53 170.30 124.75 212.66 110.13 394.84 297.34 -70.57%
EPS 2.78 14.65 10.78 20.08 12.04 49.70 34.89 -81.51%
DPS 1.40 5.60 4.20 7.00 3.50 12.00 6.00 -62.13%
NAPS 0.83 0.82 0.79 1.95 1.92 1.83 1.76 -39.44%
Adjusted Per Share Value based on latest NOSH - 43,114
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 11.91 42.74 31.28 21.19 10.93 36.90 27.59 -42.91%
EPS 0.70 3.68 2.70 2.00 1.19 4.64 3.24 -64.02%
DPS 0.35 1.41 1.05 0.70 0.35 1.12 0.56 -26.92%
NAPS 0.208 0.2058 0.1981 0.1943 0.1905 0.171 0.1633 17.52%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.07 1.05 1.30 1.57 1.57 0.87 0.71 -
P/RPS 2.25 0.62 1.04 0.74 1.43 0.22 0.24 345.21%
P/EPS 38.49 7.17 12.06 7.82 13.04 1.75 2.03 612.32%
EY 2.60 13.95 8.29 12.79 7.67 57.13 49.14 -85.93%
DY 1.31 5.33 3.23 4.46 2.23 13.79 8.45 -71.17%
P/NAPS 1.29 1.28 1.65 0.81 0.82 0.48 0.40 118.43%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 05/05/11 21/02/11 04/11/10 19/08/10 26/05/10 25/02/10 17/11/09 -
Price 1.02 1.00 1.19 1.82 1.27 1.55 0.89 -
P/RPS 2.15 0.59 0.95 0.86 1.15 0.39 0.30 272.16%
P/EPS 36.69 6.83 11.04 9.06 10.55 3.12 2.55 492.53%
EY 2.73 14.65 9.06 11.03 9.48 32.06 39.20 -83.10%
DY 1.37 5.60 3.53 3.85 2.76 7.74 6.74 -65.46%
P/NAPS 1.23 1.22 1.51 0.93 0.66 0.85 0.51 79.93%

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