[TOMYPAK] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 91.78%
YoY- -33.21%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 52,143 212,413 160,867 106,137 51,355 184,258 134,838 -46.89%
PBT 4,888 14,054 10,873 6,291 3,270 17,564 12,504 -46.50%
Tax -1,362 -2,650 -1,707 -530 -266 -1,713 -852 36.67%
NP 3,526 11,404 9,166 5,761 3,004 15,851 11,652 -54.89%
-
NP to SH 3,526 11,404 9,166 5,761 3,004 15,851 11,652 -54.89%
-
Tax Rate 27.86% 18.86% 15.70% 8.42% 8.13% 9.75% 6.81% -
Total Cost 48,617 201,009 151,701 100,376 48,351 168,407 123,186 -46.16%
-
Net Worth 96,064 93,582 93,066 90,963 89,687 88,722 85,390 8.16%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 1,637 6,311 4,653 3,032 1,512 6,059 4,539 -49.30%
Div Payout % 46.44% 55.34% 50.77% 52.63% 50.36% 38.23% 38.96% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 96,064 93,582 93,066 90,963 89,687 88,722 85,390 8.16%
NOSH 109,164 108,816 108,217 108,289 108,057 108,197 108,089 0.66%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 6.76% 5.37% 5.70% 5.43% 5.85% 8.60% 8.64% -
ROE 3.67% 12.19% 9.85% 6.33% 3.35% 17.87% 13.65% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 47.77 195.20 148.65 98.01 47.53 170.30 124.75 -47.23%
EPS 3.23 10.48 8.47 5.32 2.78 14.65 10.78 -55.19%
DPS 1.50 5.80 4.30 2.80 1.40 5.60 4.20 -49.63%
NAPS 0.88 0.86 0.86 0.84 0.83 0.82 0.79 7.45%
Adjusted Per Share Value based on latest NOSH - 108,543
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 12.09 49.27 37.31 24.62 11.91 42.74 31.28 -46.90%
EPS 0.82 2.65 2.13 1.34 0.70 3.68 2.70 -54.78%
DPS 0.38 1.46 1.08 0.70 0.35 1.41 1.05 -49.18%
NAPS 0.2228 0.2171 0.2159 0.211 0.208 0.2058 0.1981 8.14%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.96 1.00 0.865 0.96 1.07 1.05 1.30 -
P/RPS 2.01 0.51 0.58 0.98 2.25 0.62 1.04 55.09%
P/EPS 29.72 9.54 10.21 18.05 38.49 7.17 12.06 82.34%
EY 3.36 10.48 9.79 5.54 2.60 13.95 8.29 -45.20%
DY 1.56 5.80 4.97 2.92 1.31 5.33 3.23 -38.41%
P/NAPS 1.09 1.16 1.01 1.14 1.29 1.28 1.65 -24.12%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 18/05/12 28/02/12 03/11/11 19/08/11 05/05/11 21/02/11 04/11/10 -
Price 0.90 0.99 0.95 0.93 1.02 1.00 1.19 -
P/RPS 1.88 0.51 0.64 0.95 2.15 0.59 0.95 57.55%
P/EPS 27.86 9.45 11.22 17.48 36.69 6.83 11.04 85.25%
EY 3.59 10.59 8.92 5.72 2.73 14.65 9.06 -46.02%
DY 1.67 5.86 4.53 3.01 1.37 5.60 3.53 -39.25%
P/NAPS 1.02 1.15 1.10 1.11 1.23 1.22 1.51 -22.99%

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