[TOMYPAK] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 10.77%
YoY- 205.03%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 172,402 169,619 159,078 160,884 173,628 179,744 182,838 -3.85%
PBT 21,145 22,342 20,759 16,641 15,177 11,423 7,932 92.60%
Tax -780 -927 -734 -691 -778 -530 -308 86.10%
NP 20,365 21,415 20,025 15,950 14,399 10,893 7,624 92.86%
-
NP to SH 20,365 21,415 20,025 15,950 14,399 10,893 7,624 92.86%
-
Tax Rate 3.69% 4.15% 3.54% 4.15% 5.13% 4.64% 3.88% -
Total Cost 152,037 148,204 139,053 144,934 159,229 168,851 175,214 -9.04%
-
Net Worth 84,072 82,142 73,734 70,387 65,614 62,416 58,829 26.95%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 5,414 5,106 3,608 3,600 2,400 1,200 1,200 173.79%
Div Payout % 26.59% 23.84% 18.02% 22.57% 16.67% 11.02% 15.75% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 84,072 82,142 73,734 70,387 65,614 62,416 58,829 26.95%
NOSH 43,114 42,782 40,292 39,992 40,008 40,010 40,020 5.10%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.81% 12.63% 12.59% 9.91% 8.29% 6.06% 4.17% -
ROE 24.22% 26.07% 27.16% 22.66% 21.94% 17.45% 12.96% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 399.87 396.47 394.81 402.28 433.97 449.24 456.87 -8.52%
EPS 47.24 50.06 49.70 39.88 35.99 27.23 19.05 83.51%
DPS 12.56 11.94 9.00 9.00 6.00 3.00 3.00 160.44%
NAPS 1.95 1.92 1.83 1.76 1.64 1.56 1.47 20.79%
Adjusted Per Share Value based on latest NOSH - 39,992
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 40.42 39.76 37.29 37.72 40.70 42.14 42.86 -3.84%
EPS 4.77 5.02 4.69 3.74 3.38 2.55 1.79 92.55%
DPS 1.27 1.20 0.85 0.84 0.56 0.28 0.28 174.76%
NAPS 0.1971 0.1926 0.1729 0.165 0.1538 0.1463 0.1379 26.96%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.57 1.57 0.87 0.71 0.31 0.20 0.20 -
P/RPS 0.39 0.40 0.22 0.18 0.07 0.04 0.04 358.29%
P/EPS 3.32 3.14 1.75 1.78 0.86 0.73 1.05 115.88%
EY 30.09 31.88 57.13 56.17 116.10 136.13 95.25 -53.71%
DY 8.00 7.60 10.34 12.68 19.35 15.00 15.00 -34.31%
P/NAPS 0.81 0.82 0.48 0.40 0.19 0.13 0.14 223.32%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 26/05/10 25/02/10 17/11/09 19/08/09 15/05/09 23/02/09 -
Price 1.82 1.27 1.55 0.89 0.77 0.21 0.20 -
P/RPS 0.46 0.32 0.39 0.22 0.18 0.05 0.04 411.76%
P/EPS 3.85 2.54 3.12 2.23 2.14 0.77 1.05 138.34%
EY 25.95 39.41 32.06 44.81 46.74 129.64 95.25 -58.07%
DY 6.90 9.40 5.81 10.11 7.79 14.29 15.00 -40.49%
P/NAPS 0.93 0.66 0.85 0.51 0.47 0.13 0.14 254.60%

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