[TOMYPAK] QoQ Cumulative 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- 68.43%
YoY- 147.8%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 91,346 47,115 159,078 118,936 78,023 36,574 182,838 -37.11%
PBT 9,371 5,654 20,758 14,719 8,986 4,071 7,933 11.78%
Tax -746 -503 -734 -763 -700 -310 -308 80.64%
NP 8,625 5,151 20,024 13,956 8,286 3,761 7,625 8.58%
-
NP to SH 8,625 5,151 20,024 13,956 8,286 3,761 7,625 8.58%
-
Tax Rate 7.96% 8.90% 3.54% 5.18% 7.79% 7.61% 3.88% -
Total Cost 82,721 41,964 139,054 104,980 69,737 32,813 175,213 -39.45%
-
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 3,006 1,497 4,834 2,400 1,199 - 1,200 84.75%
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 40,000 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 10.30% 6.27% 27.16% 19.82% 12.63% 6.03% 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 212.66 110.13 394.84 297.34 195.10 91.41 457.04 -40.03%
EPS 20.08 12.04 49.70 34.89 20.72 9.40 19.06 3.54%
DPS 7.00 3.50 12.00 6.00 3.00 0.00 3.00 76.19%
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 21.19 10.93 36.90 27.59 18.10 8.48 42.41 -37.11%
EPS 2.00 1.19 4.64 3.24 1.92 0.87 1.77 8.50%
DPS 0.70 0.35 1.12 0.56 0.28 0.00 0.28 84.51%
NAPS 0.1943 0.1905 0.171 0.1633 0.1521 0.1448 0.1364 26.68%
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 0.74 1.43 0.22 0.24 0.16 0.22 0.04 603.23%
P/EPS 7.82 13.04 1.75 2.03 1.50 2.13 1.05 282.77%
EY 12.79 7.67 57.13 49.14 66.84 47.00 95.30 -73.88%
DY 4.46 2.23 13.79 8.45 9.68 0.00 15.00 -55.55%
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 0.86 1.15 0.39 0.30 0.39 0.23 0.04 677.55%
P/EPS 9.06 10.55 3.12 2.55 3.72 2.23 1.05 322.35%
EY 11.03 9.48 32.06 39.20 26.91 44.76 95.30 -76.34%
DY 3.85 2.76 7.74 6.74 3.90 0.00 15.00 -59.71%
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