[TOMYPAK] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 20.31%
YoY- 344.06%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 47,115 40,142 40,913 41,449 36,574 41,948 53,657 -8.31%
PBT 5,654 6,039 5,734 4,915 4,071 1,921 4,270 20.60%
Tax -503 29 -63 -390 -310 72 -150 124.20%
NP 5,151 6,068 5,671 4,525 3,761 1,993 4,120 16.07%
-
NP to SH 5,151 6,068 5,671 4,525 3,761 1,993 4,120 16.07%
-
Tax Rate 8.90% -0.48% 1.10% 7.93% 7.61% -3.75% 3.51% -
Total Cost 41,964 34,074 35,242 36,924 32,813 39,955 49,537 -10.47%
-
Net Worth 82,142 73,734 70,387 65,614 62,416 58,829 58,000 26.13%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 1,497 1,208 1,199 1,200 - 1,200 - -
Div Payout % 29.07% 19.92% 21.16% 26.53% - 60.24% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 82,142 73,734 70,387 65,614 62,416 58,829 58,000 26.13%
NOSH 42,782 40,292 39,992 40,008 40,010 40,020 39,999 4.59%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.93% 15.12% 13.86% 10.92% 10.28% 4.75% 7.68% -
ROE 6.27% 8.23% 8.06% 6.90% 6.03% 3.39% 7.10% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 110.13 99.63 102.30 103.60 91.41 104.82 134.14 -12.33%
EPS 12.04 15.06 14.18 11.31 9.40 4.98 10.30 10.97%
DPS 3.50 3.00 3.00 3.00 0.00 3.00 0.00 -
NAPS 1.92 1.83 1.76 1.64 1.56 1.47 1.45 20.60%
Adjusted Per Share Value based on latest NOSH - 40,008
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 10.93 9.31 9.49 9.61 8.48 9.73 12.45 -8.32%
EPS 1.19 1.41 1.32 1.05 0.87 0.46 0.96 15.40%
DPS 0.35 0.28 0.28 0.28 0.00 0.28 0.00 -
NAPS 0.1905 0.171 0.1633 0.1522 0.1448 0.1365 0.1345 26.14%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.57 0.87 0.71 0.31 0.20 0.20 0.23 -
P/RPS 1.43 0.87 0.69 0.30 0.22 0.19 0.17 314.14%
P/EPS 13.04 5.78 5.01 2.74 2.13 4.02 2.23 224.92%
EY 7.67 17.31 19.97 36.48 47.00 24.90 44.78 -69.19%
DY 2.23 3.45 4.23 9.68 0.00 15.00 0.00 -
P/NAPS 0.82 0.48 0.40 0.19 0.13 0.14 0.16 197.55%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 17/11/09 19/08/09 15/05/09 23/02/09 17/11/08 -
Price 1.27 1.55 0.89 0.77 0.21 0.20 0.22 -
P/RPS 1.15 1.56 0.87 0.74 0.23 0.19 0.16 272.88%
P/EPS 10.55 10.29 6.28 6.81 2.23 4.02 2.14 189.94%
EY 9.48 9.72 15.93 14.69 44.76 24.90 46.82 -65.55%
DY 2.76 1.94 3.37 3.90 0.00 15.00 0.00 -
P/NAPS 0.66 0.85 0.51 0.47 0.13 0.14 0.15 168.75%

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