[TOMYPAK] QoQ TTM 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- -12.98%
YoY- 11.1%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 199,049 188,499 184,259 174,981 172,402 169,619 159,078 16.16%
PBT 14,485 15,182 17,566 18,544 21,145 22,342 20,759 -21.38%
Tax -1,497 -1,476 -1,713 -823 -780 -927 -734 61.03%
NP 12,988 13,706 15,853 17,721 20,365 21,415 20,025 -25.13%
-
NP to SH 12,988 13,706 15,853 17,721 20,365 21,415 20,025 -25.13%
-
Tax Rate 10.33% 9.72% 9.75% 4.44% 3.69% 4.15% 3.54% -
Total Cost 186,061 174,793 168,406 157,260 152,037 148,204 139,053 21.49%
-
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 6,065 6,054 6,039 5,728 5,414 5,106 3,608 41.51%
Div Payout % 46.70% 44.18% 38.10% 32.33% 26.59% 23.84% 18.02% -
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 6.53% 7.27% 8.60% 10.13% 11.81% 12.63% 12.59% -
ROE 14.24% 15.28% 17.81% 20.75% 24.22% 26.07% 27.16% -
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 183.38 174.44 169.78 161.86 399.87 396.47 394.81 -40.10%
EPS 11.97 12.68 14.61 16.39 47.24 50.06 49.70 -61.39%
DPS 5.60 5.60 5.56 5.30 12.56 11.94 9.00 -27.17%
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 46.66 44.19 43.20 41.02 40.42 39.76 37.29 16.16%
EPS 3.04 3.21 3.72 4.15 4.77 5.02 4.69 -25.16%
DPS 1.42 1.42 1.42 1.34 1.27 1.20 0.85 40.92%
NAPS 0.2137 0.2103 0.2086 0.2002 0.1971 0.1926 0.1729 15.21%
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 0.52 0.61 0.62 0.80 0.39 0.40 0.22 77.72%
P/EPS 8.02 8.44 7.19 7.93 3.32 3.14 1.75 176.67%
EY 12.46 11.85 13.91 12.61 30.09 31.88 57.13 -63.86%
DY 5.83 5.24 5.30 4.08 8.00 7.60 10.34 -31.82%
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 0.51 0.58 0.59 0.74 0.46 0.32 0.39 19.64%
P/EPS 7.77 8.04 6.85 7.26 3.85 2.54 3.12 84.03%
EY 12.87 12.44 14.61 13.77 25.95 39.41 32.06 -45.67%
DY 6.02 5.49 5.56 4.45 6.90 9.40 5.81 2.40%
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