[TOMYPAK] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock

[TOMYPAK] TOMYPAK HOLDINGS BHD

Announcement Date

05-May-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Mar-2011 [#1]

Profit Trend

QoQ- -81.05%

YoY- -41.68%

Quarter Report

TOMYPAK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Cumulative Result
Revenue	212,413	160,867	106,137	51,355	184,258	134,838	91,346	75.25%
YoY %	32.04%	51.57%	106.67%	-72.13%	36.65%	47.61%	-	-
Horiz. %	232.54%	176.11%	116.19%	56.22%	201.71%	147.61%	100.00%	-
PBT	14,054	10,873	6,291	3,270	17,564	12,504	9,371	30.92%
YoY %	29.26%	72.83%	92.39%	-81.38%	40.47%	33.43%	-	-
Horiz. %	149.97%	116.03%	67.13%	34.89%	187.43%	133.43%	100.00%	-
Tax	-2,650	-1,707	-530	-266	-1,713	-852	-746	132.27%
YoY %	-55.24%	-222.08%	-99.25%	84.47%	-101.06%	-14.21%	-	-
Horiz. %	355.23%	228.82%	71.05%	35.66%	229.62%	114.21%	100.00%	-
NP	11,404	9,166	5,761	3,004	15,851	11,652	8,625	20.40%
YoY %	24.42%	59.10%	91.78%	-81.05%	36.04%	35.10%	-	-
Horiz. %	132.22%	106.27%	66.79%	34.83%	183.78%	135.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,404	9,166	5,761	3,004	15,851	11,652	8,625	20.40%
YoY %	24.42%	59.10%	91.78%	-81.05%	36.04%	35.10%	-	-
Horiz. %	132.22%	106.27%	66.79%	34.83%	183.78%	135.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.86%	15.70%	8.42%	8.13%	9.75%	6.81%	7.96%	-
YoY %	20.13%	86.46%	3.57%	-16.62%	43.17%	-14.45%	-	-
Horiz. %	236.93%	197.24%	105.78%	102.14%	122.49%	85.55%	100.00%	-
Total Cost	201,009	151,701	100,376	48,351	168,407	123,186	82,721	80.45%
YoY %	32.50%	51.13%	107.60%	-71.29%	36.71%	48.92%	-	-
Horiz. %	243.00%	183.39%	121.34%	58.45%	203.58%	148.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	93,582	93,066	90,963	89,687	88,722	85,390	83,758	7.65%
YoY %	0.55%	2.31%	1.42%	1.09%	3.90%	1.95%	-	-
Horiz. %	111.73%	111.11%	108.60%	107.08%	105.93%	101.95%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	6,311	4,653	3,032	1,512	6,059	4,539	3,006	63.73%
YoY %	35.63%	53.46%	100.53%	-75.05%	33.49%	51.00%	-	-
Horiz. %	209.95%	154.79%	100.86%	50.30%	201.56%	151.00%	100.00%	-
Div Payout %	55.34%	50.77%	52.63%	50.36%	38.23%	38.96%	34.86%	-
YoY %	9.00%	-3.53%	4.51%	31.73%	-1.87%	11.76%	-	-
Horiz. %	158.75%	145.64%	150.98%	144.46%	109.67%	111.76%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	93,582	93,066	90,963	89,687	88,722	85,390	83,758	7.65%
YoY %	0.55%	2.31%	1.42%	1.09%	3.90%	1.95%	-	-
Horiz. %	111.73%	111.11%	108.60%	107.08%	105.93%	101.95%	100.00%	-
NOSH	108,816	108,217	108,289	108,057	108,197	108,089	42,953	85.52%
YoY %	0.55%	-0.07%	0.21%	-0.13%	0.10%	151.64%	-	-
Horiz. %	253.34%	251.94%	252.11%	251.57%	251.90%	251.64%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	5.37%	5.70%	5.43%	5.85%	8.60%	8.64%	9.44%	-
YoY %	-5.79%	4.97%	-7.18%	-31.98%	-0.46%	-8.47%	-	-
Horiz. %	56.89%	60.38%	57.52%	61.97%	91.10%	91.53%	100.00%	-
ROE	12.19%	9.85%	6.33%	3.35%	17.87%	13.65%	10.30%	-
YoY %	23.76%	55.61%	88.96%	-81.25%	30.92%	32.52%	-	-
Horiz. %	118.35%	95.63%	61.46%	32.52%	173.50%	132.52%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	195.20	148.65	98.01	47.53	170.30	124.75	212.66	-5.53%
YoY %	31.32%	51.67%	106.21%	-72.09%	36.51%	-41.34%	-	-
Horiz. %	91.79%	69.90%	46.09%	22.35%	80.08%	58.66%	100.00%	-
EPS	10.48	8.47	5.32	2.78	14.65	10.78	20.08	-35.09%
YoY %	23.73%	59.21%	91.37%	-81.02%	35.90%	-46.31%	-	-
Horiz. %	52.19%	42.18%	26.49%	13.84%	72.96%	53.69%	100.00%	-
DPS	5.80	4.30	2.80	1.40	5.60	4.20	7.00	-11.75%
YoY %	34.88%	53.57%	100.00%	-75.00%	33.33%	-40.00%	-	-
Horiz. %	82.86%	61.43%	40.00%	20.00%	80.00%	60.00%	100.00%	-
NAPS	0.86	0.86	0.84	0.83	0.82	0.79	1.95	-41.97%
YoY %	0.00%	2.38%	1.20%	1.22%	3.80%	-59.49%	-	-
Horiz. %	44.10%	44.10%	43.08%	42.56%	42.05%	40.51%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 108,057
RPS	49.80	37.71	24.88	12.04	43.20	31.61	21.41	75.28%
YoY %	32.06%	51.57%	106.64%	-72.13%	36.67%	47.64%	-	-
Horiz. %	232.60%	176.13%	116.21%	56.24%	201.77%	147.64%	100.00%	-
EPS	2.67	2.15	1.35	0.70	3.72	2.73	2.02	20.37%
YoY %	24.19%	59.26%	92.86%	-81.18%	36.26%	35.15%	-	-
Horiz. %	132.18%	106.44%	66.83%	34.65%	184.16%	135.15%	100.00%	-
DPS	1.48	1.09	0.71	0.35	1.42	1.06	0.70	64.50%
YoY %	35.78%	53.52%	102.86%	-75.35%	33.96%	51.43%	-	-
Horiz. %	211.43%	155.71%	101.43%	50.00%	202.86%	151.43%	100.00%	-
NAPS	0.2194	0.2182	0.2133	0.2103	0.208	0.2002	0.1964	7.64%
YoY %	0.55%	2.30%	1.43%	1.11%	3.90%	1.93%	-	-
Horiz. %	111.71%	111.10%	108.60%	107.08%	105.91%	101.93%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	1.00	0.865	0.96	1.07	1.05	1.30	1.57	-
P/RPS	0.51	0.58	0.98	2.25	0.62	1.04	0.74	-21.92%
YoY %	-12.07%	-40.82%	-56.44%	262.90%	-40.38%	40.54%	-	-
Horiz. %	68.92%	78.38%	132.43%	304.05%	83.78%	140.54%	100.00%	-
P/EPS	9.54	10.21	18.05	38.49	7.17	12.06	7.82	14.13%
YoY %	-6.56%	-43.43%	-53.10%	436.82%	-40.55%	54.22%	-	-
Horiz. %	121.99%	130.56%	230.82%	492.20%	91.69%	154.22%	100.00%	-
EY	10.48	9.79	5.54	2.60	13.95	8.29	12.79	-12.40%
YoY %	7.05%	76.71%	113.08%	-81.36%	68.28%	-35.18%	-	-
Horiz. %	81.94%	76.54%	43.32%	20.33%	109.07%	64.82%	100.00%	-
DY	5.80	4.97	2.92	1.31	5.33	3.23	4.46	19.08%
YoY %	16.70%	70.21%	122.90%	-75.42%	65.02%	-27.58%	-	-
Horiz. %	130.04%	111.43%	65.47%	29.37%	119.51%	72.42%	100.00%	-
P/NAPS	1.16	1.01	1.14	1.29	1.28	1.65	0.81	26.96%
YoY %	14.85%	-11.40%	-11.63%	0.78%	-22.42%	103.70%	-	-
Horiz. %	143.21%	124.69%	140.74%	159.26%	158.02%	203.70%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	28/02/12	03/11/11	19/08/11	05/05/11	21/02/11	04/11/10	19/08/10	-
Price	0.99	0.95	0.93	1.02	1.00	1.19	1.82	-
P/RPS	0.51	0.64	0.95	2.15	0.59	0.95	0.86	-29.34%
YoY %	-20.31%	-32.63%	-55.81%	264.41%	-37.89%	10.47%	-	-
Horiz. %	59.30%	74.42%	110.47%	250.00%	68.60%	110.47%	100.00%	-
P/EPS	9.45	11.22	17.48	36.69	6.83	11.04	9.06	2.84%
YoY %	-15.78%	-35.81%	-52.36%	437.19%	-38.13%	21.85%	-	-
Horiz. %	104.30%	123.84%	192.94%	404.97%	75.39%	121.85%	100.00%	-
EY	10.59	8.92	5.72	2.73	14.65	9.06	11.03	-2.67%
YoY %	18.72%	55.94%	109.52%	-81.37%	61.70%	-17.86%	-	-
Horiz. %	96.01%	80.87%	51.86%	24.75%	132.82%	82.14%	100.00%	-
DY	5.86	4.53	3.01	1.37	5.60	3.53	3.85	32.21%
YoY %	29.36%	50.50%	119.71%	-75.54%	58.64%	-8.31%	-	-
Horiz. %	152.21%	117.66%	78.18%	35.58%	145.45%	91.69%	100.00%	-
P/NAPS	1.15	1.10	1.11	1.23	1.22	1.51	0.93	15.16%
YoY %	4.55%	-0.90%	-9.76%	0.82%	-19.21%	62.37%	-	-
Horiz. %	123.66%	118.28%	119.35%	132.26%	131.18%	162.37%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos