[TOMYPAK] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 38.75%
YoY- -30.78%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 54,730 54,782 51,355 49,420 43,492 44,232 47,115 10.49%
PBT 4,581 3,021 3,270 5,061 3,133 3,718 5,654 -13.07%
Tax -1,177 -264 -266 -861 -106 -243 -503 76.16%
NP 3,404 2,757 3,004 4,200 3,027 3,475 5,151 -24.11%
-
NP to SH 3,404 2,757 3,004 4,200 3,027 3,475 5,151 -24.11%
-
Tax Rate 25.69% 8.74% 8.13% 17.01% 3.38% 6.54% 8.90% -
Total Cost 51,326 52,025 48,351 45,220 40,465 40,757 41,964 14.35%
-
Net Worth 93,230 91,176 89,687 88,992 85,404 84,072 82,142 8.79%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 1,626 1,519 1,512 1,519 1,513 1,508 1,497 5.66%
Div Payout % 47.77% 55.12% 50.36% 36.18% 50.00% 43.42% 29.07% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 93,230 91,176 89,687 88,992 85,404 84,072 82,142 8.79%
NOSH 108,407 108,543 108,057 108,527 108,107 43,114 42,782 85.75%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.22% 5.03% 5.85% 8.50% 6.96% 7.86% 10.93% -
ROE 3.65% 3.02% 3.35% 4.72% 3.54% 4.13% 6.27% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 50.49 50.47 47.53 45.54 40.23 102.59 110.13 -40.51%
EPS 3.14 2.54 2.78 3.87 2.80 8.06 12.04 -59.14%
DPS 1.50 1.40 1.40 1.40 1.40 3.50 3.50 -43.12%
NAPS 0.86 0.84 0.83 0.82 0.79 1.95 1.92 -41.42%
Adjusted Per Share Value based on latest NOSH - 108,527
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 12.83 12.84 12.04 11.59 10.20 10.37 11.05 10.45%
EPS 0.80 0.65 0.70 0.98 0.71 0.81 1.21 -24.08%
DPS 0.38 0.36 0.35 0.36 0.35 0.35 0.35 5.63%
NAPS 0.2186 0.2137 0.2103 0.2086 0.2002 0.1971 0.1926 8.80%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.865 0.96 1.07 1.05 1.30 1.57 1.57 -
P/RPS 1.71 1.90 2.25 2.31 3.23 1.53 1.43 12.64%
P/EPS 27.55 37.80 38.49 27.13 46.43 19.48 13.04 64.57%
EY 3.63 2.65 2.60 3.69 2.15 5.13 7.67 -39.24%
DY 1.73 1.46 1.31 1.33 1.08 2.23 2.23 -15.55%
P/NAPS 1.01 1.14 1.29 1.28 1.65 0.81 0.82 14.89%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 03/11/11 19/08/11 05/05/11 21/02/11 04/11/10 19/08/10 26/05/10 -
Price 0.95 0.93 1.02 1.00 1.19 1.82 1.27 -
P/RPS 1.88 1.84 2.15 2.20 2.96 1.77 1.15 38.73%
P/EPS 30.25 36.61 36.69 25.84 42.50 22.58 10.55 101.69%
EY 3.31 2.73 2.73 3.87 2.35 4.43 9.48 -50.38%
DY 1.58 1.51 1.37 1.40 1.18 1.92 2.76 -31.03%
P/NAPS 1.10 1.11 1.23 1.22 1.51 0.93 0.66 40.52%

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