[TOMYPAK] QoQ Cumulative 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- 43.48%
YoY- 162.61%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 134,838 91,346 47,115 159,078 118,936 78,023 36,574 138.45%
PBT 12,504 9,371 5,654 20,758 14,719 8,986 4,071 111.15%
Tax -852 -746 -503 -734 -763 -700 -310 96.08%
NP 11,652 8,625 5,151 20,024 13,956 8,286 3,761 112.37%
-
NP to SH 11,652 8,625 5,151 20,024 13,956 8,286 3,761 112.37%
-
Tax Rate 6.81% 7.96% 8.90% 3.54% 5.18% 7.79% 7.61% -
Total Cost 123,186 82,721 41,964 139,054 104,980 69,737 32,813 141.35%
-
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 4,539 3,006 1,497 4,834 2,400 1,199 - -
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 40,000 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 13.65% 10.30% 6.27% 27.16% 19.82% 12.63% 6.03% -
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 124.75 212.66 110.13 394.84 297.34 195.10 91.41 23.01%
EPS 10.78 20.08 12.04 49.70 34.89 20.72 9.40 9.55%
DPS 4.20 7.00 3.50 12.00 6.00 3.00 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 31.28 21.19 10.93 36.90 27.59 18.10 8.48 138.54%
EPS 2.70 2.00 1.19 4.64 3.24 1.92 0.87 112.61%
DPS 1.05 0.70 0.35 1.12 0.56 0.28 0.00 -
NAPS 0.1981 0.1943 0.1905 0.171 0.1633 0.1521 0.1448 23.21%
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 1.04 0.74 1.43 0.22 0.24 0.16 0.22 181.40%
P/EPS 12.06 7.82 13.04 1.75 2.03 1.50 2.13 217.33%
EY 8.29 12.79 7.67 57.13 49.14 66.84 47.00 -68.51%
DY 3.23 4.46 2.23 13.79 8.45 9.68 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 0.95 0.86 1.15 0.39 0.30 0.39 0.23 157.21%
P/EPS 11.04 9.06 10.55 3.12 2.55 3.72 2.23 190.19%
EY 9.06 11.03 9.48 32.06 39.20 26.91 44.76 -65.49%
DY 3.53 3.85 2.76 7.74 6.74 3.90 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