[TOMYPAK] QoQ 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- -28.48%
YoY- -41.68%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 51,546 54,730 54,782 51,355 49,420 43,492 44,232 10.70%
PBT 3,182 4,581 3,021 3,270 5,061 3,133 3,718 -9.83%
Tax -943 -1,177 -264 -266 -861 -106 -243 146.33%
NP 2,239 3,404 2,757 3,004 4,200 3,027 3,475 -25.34%
-
NP to SH 2,239 3,404 2,757 3,004 4,200 3,027 3,475 -25.34%
-
Tax Rate 29.64% 25.69% 8.74% 8.13% 17.01% 3.38% 6.54% -
Total Cost 49,307 51,326 52,025 48,351 45,220 40,465 40,757 13.49%
-
Net Worth 93,472 93,230 91,176 89,687 88,992 85,404 84,072 7.30%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 1,630 1,626 1,519 1,512 1,519 1,513 1,508 5.30%
Div Payout % 72.82% 47.77% 55.12% 50.36% 36.18% 50.00% 43.42% -
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 93,472 93,230 91,176 89,687 88,992 85,404 84,072 7.30%
NOSH 108,689 108,407 108,543 108,057 108,527 108,107 43,114 84.91%
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 4.34% 6.22% 5.03% 5.85% 8.50% 6.96% 7.86% -
ROE 2.40% 3.65% 3.02% 3.35% 4.72% 3.54% 4.13% -
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 47.43 50.49 50.47 47.53 45.54 40.23 102.59 -40.12%
EPS 2.06 3.14 2.54 2.78 3.87 2.80 8.06 -59.62%
DPS 1.50 1.50 1.40 1.40 1.40 1.40 3.50 -43.06%
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 11.96 12.69 12.71 11.91 11.46 10.09 10.26 10.73%
EPS 0.52 0.79 0.64 0.70 0.97 0.70 0.81 -25.52%
DPS 0.38 0.38 0.35 0.35 0.35 0.35 0.35 5.61%
NAPS 0.2168 0.2163 0.2115 0.208 0.2064 0.1981 0.195 7.29%
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 2.11 1.71 1.90 2.25 2.31 3.23 1.53 23.82%
P/EPS 48.54 27.55 37.80 38.49 27.13 46.43 19.48 83.49%
EY 2.06 3.63 2.65 2.60 3.69 2.15 5.13 -45.48%
DY 1.50 1.73 1.46 1.31 1.33 1.08 2.23 -23.17%
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 2.09 1.88 1.84 2.15 2.20 2.96 1.77 11.68%
P/EPS 48.06 30.25 36.61 36.69 25.84 42.50 22.58 65.23%
EY 2.08 3.31 2.73 2.73 3.87 2.35 4.43 -39.50%
DY 1.52 1.58 1.51 1.37 1.40 1.18 1.92 -14.38%
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