[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
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 212,413 160,867 106,137 51,355 184,258 134,838 91,346 75.25%
PBT 14,054 10,873 6,291 3,270 17,564 12,504 9,371 30.92%
Tax -2,650 -1,707 -530 -266 -1,713 -852 -746 132.27%
NP 11,404 9,166 5,761 3,004 15,851 11,652 8,625 20.40%
-
NP to SH 11,404 9,166 5,761 3,004 15,851 11,652 8,625 20.40%
-
Tax Rate 18.86% 15.70% 8.42% 8.13% 9.75% 6.81% 7.96% -
Total Cost 201,009 151,701 100,376 48,351 168,407 123,186 82,721 80.45%
-
Net Worth 93,582 93,066 90,963 89,687 88,722 85,390 83,758 7.65%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 6,311 4,653 3,032 1,512 6,059 4,539 3,006 63.73%
Div Payout % 55.34% 50.77% 52.63% 50.36% 38.23% 38.96% 34.86% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 93,582 93,066 90,963 89,687 88,722 85,390 83,758 7.65%
NOSH 108,816 108,217 108,289 108,057 108,197 108,089 42,953 85.52%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.37% 5.70% 5.43% 5.85% 8.60% 8.64% 9.44% -
ROE 12.19% 9.85% 6.33% 3.35% 17.87% 13.65% 10.30% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 195.20 148.65 98.01 47.53 170.30 124.75 212.66 -5.53%
EPS 10.48 8.47 5.32 2.78 14.65 10.78 20.08 -35.09%
DPS 5.80 4.30 2.80 1.40 5.60 4.20 7.00 -11.75%
NAPS 0.86 0.86 0.84 0.83 0.82 0.79 1.95 -41.97%
Adjusted Per Share Value based on latest NOSH - 108,057
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 49.27 37.31 24.62 11.91 42.74 31.28 21.19 75.24%
EPS 2.65 2.13 1.34 0.70 3.68 2.70 2.00 20.57%
DPS 1.46 1.08 0.70 0.35 1.41 1.05 0.70 63.02%
NAPS 0.2171 0.2159 0.211 0.208 0.2058 0.1981 0.1943 7.65%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
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%
P/EPS 9.54 10.21 18.05 38.49 7.17 12.06 7.82 14.13%
EY 10.48 9.79 5.54 2.60 13.95 8.29 12.79 -12.40%
DY 5.80 4.97 2.92 1.31 5.33 3.23 4.46 19.08%
P/NAPS 1.16 1.01 1.14 1.29 1.28 1.65 0.81 26.96%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
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%
P/EPS 9.45 11.22 17.48 36.69 6.83 11.04 9.06 2.84%
EY 10.59 8.92 5.72 2.73 14.65 9.06 11.03 -2.67%
DY 5.86 4.53 3.01 1.37 5.60 3.53 3.85 32.21%
P/NAPS 1.15 1.10 1.11 1.23 1.22 1.51 0.93 15.16%

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