[TOMYPAK] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -74.28%
YoY- 36.96%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 184,258 134,838 91,346 47,115 159,078 118,936 78,023 77.06%
PBT 17,564 12,504 9,371 5,654 20,758 14,719 8,986 56.13%
Tax -1,713 -852 -746 -503 -734 -763 -700 81.30%
NP 15,851 11,652 8,625 5,151 20,024 13,956 8,286 53.91%
-
NP to SH 15,851 11,652 8,625 5,151 20,024 13,956 8,286 53.91%
-
Tax Rate 9.75% 6.81% 7.96% 8.90% 3.54% 5.18% 7.79% -
Total Cost 168,407 123,186 82,721 41,964 139,054 104,980 69,737 79.70%
-
Net Worth 88,722 85,390 83,758 82,142 73,730 70,399 65,584 22.25%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 6,059 4,539 3,006 1,497 4,834 2,400 1,199 193.61%
Div Payout % 38.23% 38.96% 34.86% 29.07% 24.14% 17.20% 14.48% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 88,722 85,390 83,758 82,142 73,730 70,399 65,584 22.25%
NOSH 108,197 108,089 42,953 42,782 40,289 40,000 39,990 93.81%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.60% 8.64% 9.44% 10.93% 12.59% 11.73% 10.62% -
ROE 17.87% 13.65% 10.30% 6.27% 27.16% 19.82% 12.63% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 170.30 124.75 212.66 110.13 394.84 297.34 195.10 -8.64%
EPS 14.65 10.78 20.08 12.04 49.70 34.89 20.72 -20.58%
DPS 5.60 4.20 7.00 3.50 12.00 6.00 3.00 51.43%
NAPS 0.82 0.79 1.95 1.92 1.83 1.76 1.64 -36.92%
Adjusted Per Share Value based on latest NOSH - 42,782
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 43.20 31.61 21.41 11.05 37.29 27.88 18.29 77.07%
EPS 3.72 2.73 2.02 1.21 4.69 3.27 1.94 54.16%
DPS 1.42 1.06 0.70 0.35 1.13 0.56 0.28 194.30%
NAPS 0.208 0.2002 0.1964 0.1926 0.1728 0.165 0.1538 22.22%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.05 1.30 1.57 1.57 0.87 0.71 0.31 -
P/RPS 0.62 1.04 0.74 1.43 0.22 0.24 0.16 146.09%
P/EPS 7.17 12.06 7.82 13.04 1.75 2.03 1.50 182.95%
EY 13.95 8.29 12.79 7.67 57.13 49.14 66.84 -64.71%
DY 5.33 3.23 4.46 2.23 13.79 8.45 9.68 -32.74%
P/NAPS 1.28 1.65 0.81 0.82 0.48 0.40 0.19 255.46%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 04/11/10 19/08/10 26/05/10 25/02/10 17/11/09 19/08/09 -
Price 1.00 1.19 1.82 1.27 1.55 0.89 0.77 -
P/RPS 0.59 0.95 0.86 1.15 0.39 0.30 0.39 31.68%
P/EPS 6.83 11.04 9.06 10.55 3.12 2.55 3.72 49.77%
EY 14.65 9.06 11.03 9.48 32.06 39.20 26.91 -33.25%
DY 5.60 3.53 3.85 2.76 7.74 6.74 3.90 27.19%
P/NAPS 1.22 1.51 0.93 0.66 0.85 0.51 0.47 88.54%

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