[TOMYPAK] QoQ TTM Result on 30-Jun-2010 [#2]

Stock

[TOMYPAK] TOMYPAK HOLDINGS BHD

Announcement Date

19-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- -4.9%

YoY- 41.43%

Quarter Report

TOMYPAK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
TTM Result
Revenue	188,499	184,259	174,981	172,402	169,619	159,078	160,884	11.14%
YoY %	2.30%	5.30%	1.50%	1.64%	6.63%	-1.12%	-	-
Horiz. %	117.16%	114.53%	108.76%	107.16%	105.43%	98.88%	100.00%	-
PBT	15,182	17,566	18,544	21,145	22,342	20,759	16,641	-5.93%
YoY %	-13.57%	-5.27%	-12.30%	-5.36%	7.63%	24.75%	-	-
Horiz. %	91.23%	105.56%	111.44%	127.07%	134.26%	124.75%	100.00%	-
Tax	-1,476	-1,713	-823	-780	-927	-734	-691	65.93%
YoY %	13.84%	-108.14%	-5.51%	15.86%	-26.29%	-6.22%	-	-
Horiz. %	213.60%	247.90%	119.10%	112.88%	134.15%	106.22%	100.00%	-
NP	13,706	15,853	17,721	20,365	21,415	20,025	15,950	-9.62%
YoY %	-13.54%	-10.54%	-12.98%	-4.90%	6.94%	25.55%	-	-
Horiz. %	85.93%	99.39%	111.10%	127.68%	134.26%	125.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,706	15,853	17,721	20,365	21,415	20,025	15,950	-9.62%
YoY %	-13.54%	-10.54%	-12.98%	-4.90%	6.94%	25.55%	-	-
Horiz. %	85.93%	99.39%	111.10%	127.68%	134.26%	125.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.72%	9.75%	4.44%	3.69%	4.15%	3.54%	4.15%	-
YoY %	-0.31%	119.59%	20.33%	-11.08%	17.23%	-14.70%	-	-
Horiz. %	234.22%	234.94%	106.99%	88.92%	100.00%	85.30%	100.00%	-
Total Cost	174,793	168,406	157,260	152,037	148,204	139,053	144,934	13.31%
YoY %	3.79%	7.09%	3.44%	2.59%	6.58%	-4.06%	-	-
Horiz. %	120.60%	116.19%	108.50%	104.90%	102.26%	95.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	89,687	88,992	85,404	84,072	82,142	73,734	70,387	17.54%
YoY %	0.78%	4.20%	1.58%	2.35%	11.40%	4.76%	-	-
Horiz. %	127.42%	126.43%	121.33%	119.44%	116.70%	104.76%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	6,054	6,039	5,728	5,414	5,106	3,608	3,600	41.45%
YoY %	0.25%	5.43%	5.80%	6.03%	41.52%	0.22%	-	-
Horiz. %	168.17%	167.75%	159.11%	150.39%	141.83%	100.22%	100.00%	-
Div Payout %	44.18%	38.10%	32.33%	26.59%	23.84%	18.02%	22.57%	-
YoY %	15.96%	17.85%	21.59%	11.54%	32.30%	-20.16%	-	-
Horiz. %	195.75%	168.81%	143.24%	117.81%	105.63%	79.84%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	89,687	88,992	85,404	84,072	82,142	73,734	70,387	17.54%
YoY %	0.78%	4.20%	1.58%	2.35%	11.40%	4.76%	-	-
Horiz. %	127.42%	126.43%	121.33%	119.44%	116.70%	104.76%	100.00%	-
NOSH	108,057	108,527	108,107	43,114	42,782	40,292	39,992	94.11%
YoY %	-0.43%	0.39%	150.75%	0.78%	6.18%	0.75%	-	-
Horiz. %	270.20%	271.37%	270.32%	107.81%	106.98%	100.75%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	7.27%	8.60%	10.13%	11.81%	12.63%	12.59%	9.91%	-
YoY %	-15.47%	-15.10%	-14.23%	-6.49%	0.32%	27.04%	-	-
Horiz. %	73.36%	86.78%	102.22%	119.17%	127.45%	127.04%	100.00%	-
ROE	15.28%	17.81%	20.75%	24.22%	26.07%	27.16%	22.66%	-
YoY %	-14.21%	-14.17%	-14.33%	-7.10%	-4.01%	19.86%	-	-
Horiz. %	67.43%	78.60%	91.57%	106.88%	115.05%	119.86%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	174.44	169.78	161.86	399.87	396.47	394.81	402.28	-42.73%
YoY %	2.74%	4.89%	-59.52%	0.86%	0.42%	-1.86%	-	-
Horiz. %	43.36%	42.20%	40.24%	99.40%	98.56%	98.14%	100.00%	-
EPS	12.68	14.61	16.39	47.24	50.06	49.70	39.88	-53.44%
YoY %	-13.21%	-10.86%	-65.30%	-5.63%	0.72%	24.62%	-	-
Horiz. %	31.80%	36.63%	41.10%	118.46%	125.53%	124.62%	100.00%	-
DPS	5.60	5.56	5.30	12.56	11.94	9.00	9.00	-27.13%
YoY %	0.72%	4.91%	-57.80%	5.19%	32.67%	0.00%	-	-
Horiz. %	62.22%	61.78%	58.89%	139.56%	132.67%	100.00%	100.00%	-
NAPS	0.83	0.82	0.79	1.95	1.92	1.83	1.76	-39.44%
YoY %	1.22%	3.80%	-59.49%	1.56%	4.92%	3.98%	-	-
Horiz. %	47.16%	46.59%	44.89%	110.80%	109.09%	103.98%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 43,114
RPS	44.19	43.20	41.02	40.42	39.76	37.29	37.72	11.14%
YoY %	2.29%	5.31%	1.48%	1.66%	6.62%	-1.14%	-	-
Horiz. %	117.15%	114.53%	108.75%	107.16%	105.41%	98.86%	100.00%	-
EPS	3.21	3.72	4.15	4.77	5.02	4.69	3.74	-9.69%
YoY %	-13.71%	-10.36%	-13.00%	-4.98%	7.04%	25.40%	-	-
Horiz. %	85.83%	99.47%	110.96%	127.54%	134.22%	125.40%	100.00%	-
DPS	1.42	1.42	1.34	1.27	1.20	0.85	0.84	41.95%
YoY %	0.00%	5.97%	5.51%	5.83%	41.18%	1.19%	-	-
Horiz. %	169.05%	169.05%	159.52%	151.19%	142.86%	101.19%	100.00%	-
NAPS	0.2103	0.2086	0.2002	0.1971	0.1926	0.1729	0.165	17.57%
YoY %	0.81%	4.20%	1.57%	2.34%	11.39%	4.79%	-	-
Horiz. %	127.45%	126.42%	121.33%	119.45%	116.73%	104.79%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	1.07	1.05	1.30	1.57	1.57	0.87	0.71	-
P/RPS	0.61	0.62	0.80	0.39	0.40	0.22	0.18	125.78%
YoY %	-1.61%	-22.50%	105.13%	-2.50%	81.82%	22.22%	-	-
Horiz. %	338.89%	344.44%	444.44%	216.67%	222.22%	122.22%	100.00%	-
P/EPS	8.44	7.19	7.93	3.32	3.14	1.75	1.78	182.50%
YoY %	17.39%	-9.33%	138.86%	5.73%	79.43%	-1.69%	-	-
Horiz. %	474.16%	403.93%	445.51%	186.52%	176.40%	98.31%	100.00%	-
EY	11.85	13.91	12.61	30.09	31.88	57.13	56.17	-64.59%
YoY %	-14.81%	10.31%	-58.09%	-5.61%	-44.20%	1.71%	-	-
Horiz. %	21.10%	24.76%	22.45%	53.57%	56.76%	101.71%	100.00%	-
DY	5.24	5.30	4.08	8.00	7.60	10.34	12.68	-44.54%
YoY %	-1.13%	29.90%	-49.00%	5.26%	-26.50%	-18.45%	-	-
Horiz. %	41.32%	41.80%	32.18%	63.09%	59.94%	81.55%	100.00%	-
P/NAPS	1.29	1.28	1.65	0.81	0.82	0.48	0.40	118.43%
YoY %	0.78%	-22.42%	103.70%	-1.22%	70.83%	20.00%	-	-
Horiz. %	322.50%	320.00%	412.50%	202.50%	205.00%	120.00%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	05/05/11	21/02/11	04/11/10	19/08/10	26/05/10	25/02/10	17/11/09	-
Price	1.02	1.00	1.19	1.82	1.27	1.55	0.89	-
P/RPS	0.58	0.59	0.74	0.46	0.32	0.39	0.22	90.95%
YoY %	-1.69%	-20.27%	60.87%	43.75%	-17.95%	77.27%	-	-
Horiz. %	263.64%	268.18%	336.36%	209.09%	145.45%	177.27%	100.00%	-
P/EPS	8.04	6.85	7.26	3.85	2.54	3.12	2.23	135.30%
YoY %	17.37%	-5.65%	88.57%	51.57%	-18.59%	39.91%	-	-
Horiz. %	360.54%	307.17%	325.56%	172.65%	113.90%	139.91%	100.00%	-
EY	12.44	14.61	13.77	25.95	39.41	32.06	44.81	-57.47%
YoY %	-14.85%	6.10%	-46.94%	-34.15%	22.93%	-28.45%	-	-
Horiz. %	27.76%	32.60%	30.73%	57.91%	87.95%	71.55%	100.00%	-
DY	5.49	5.56	4.45	6.90	9.40	5.81	10.11	-33.46%
YoY %	-1.26%	24.94%	-35.51%	-26.60%	61.79%	-42.53%	-	-
Horiz. %	54.30%	55.00%	44.02%	68.25%	92.98%	57.47%	100.00%	-
P/NAPS	1.23	1.22	1.51	0.93	0.66	0.85	0.51	79.93%
YoY %	0.82%	-19.21%	62.37%	40.91%	-22.35%	66.67%	-	-
Horiz. %	241.18%	239.22%	296.08%	182.35%	129.41%	166.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos