[TOMYPAK] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
04-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -12.89%
YoY- -46.62%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 54,782 51,355 49,420 43,492 44,232 47,115 40,142 23.10%
PBT 3,021 3,270 5,061 3,133 3,718 5,654 6,039 -37.06%
Tax -264 -266 -861 -106 -243 -503 29 -
NP 2,757 3,004 4,200 3,027 3,475 5,151 6,068 -40.98%
-
NP to SH 2,757 3,004 4,200 3,027 3,475 5,151 6,068 -40.98%
-
Tax Rate 8.74% 8.13% 17.01% 3.38% 6.54% 8.90% -0.48% -
Total Cost 52,025 48,351 45,220 40,465 40,757 41,964 34,074 32.69%
-
Net Worth 91,176 89,687 88,992 85,404 84,072 82,142 73,734 15.25%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 1,519 1,512 1,519 1,513 1,508 1,497 1,208 16.54%
Div Payout % 55.12% 50.36% 36.18% 50.00% 43.42% 29.07% 19.92% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 91,176 89,687 88,992 85,404 84,072 82,142 73,734 15.25%
NOSH 108,543 108,057 108,527 108,107 43,114 42,782 40,292 93.95%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.03% 5.85% 8.50% 6.96% 7.86% 10.93% 15.12% -
ROE 3.02% 3.35% 4.72% 3.54% 4.13% 6.27% 8.23% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 50.47 47.53 45.54 40.23 102.59 110.13 99.63 -36.53%
EPS 2.54 2.78 3.87 2.80 8.06 12.04 15.06 -69.57%
DPS 1.40 1.40 1.40 1.40 3.50 3.50 3.00 -39.91%
NAPS 0.84 0.83 0.82 0.79 1.95 1.92 1.83 -40.57%
Adjusted Per Share Value based on latest NOSH - 108,107
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 12.71 11.91 11.46 10.09 10.26 10.93 9.31 23.13%
EPS 0.64 0.70 0.97 0.70 0.81 1.19 1.41 -41.02%
DPS 0.35 0.35 0.35 0.35 0.35 0.35 0.28 16.08%
NAPS 0.2115 0.208 0.2064 0.1981 0.195 0.1905 0.171 15.26%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.96 1.07 1.05 1.30 1.57 1.57 0.87 -
P/RPS 1.90 2.25 2.31 3.23 1.53 1.43 0.87 68.56%
P/EPS 37.80 38.49 27.13 46.43 19.48 13.04 5.78 250.91%
EY 2.65 2.60 3.69 2.15 5.13 7.67 17.31 -71.48%
DY 1.46 1.31 1.33 1.08 2.23 2.23 3.45 -43.72%
P/NAPS 1.14 1.29 1.28 1.65 0.81 0.82 0.48 78.29%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 05/05/11 21/02/11 04/11/10 19/08/10 26/05/10 25/02/10 -
Price 0.93 1.02 1.00 1.19 1.82 1.27 1.55 -
P/RPS 1.84 2.15 2.20 2.96 1.77 1.15 1.56 11.66%
P/EPS 36.61 36.69 25.84 42.50 22.58 10.55 10.29 133.59%
EY 2.73 2.73 3.87 2.35 4.43 9.48 9.72 -57.21%
DY 1.51 1.37 1.40 1.18 1.92 2.76 1.94 -15.42%
P/NAPS 1.11 1.23 1.22 1.51 0.93 0.66 0.85 19.53%

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