[TOMYPAK] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 25.55%
YoY- 162.66%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 174,981 172,402 169,619 159,078 160,884 173,628 179,744 -1.77%
PBT 18,544 21,145 22,342 20,759 16,641 15,177 11,423 38.08%
Tax -823 -780 -927 -734 -691 -778 -530 34.06%
NP 17,721 20,365 21,415 20,025 15,950 14,399 10,893 38.28%
-
NP to SH 17,721 20,365 21,415 20,025 15,950 14,399 10,893 38.28%
-
Tax Rate 4.44% 3.69% 4.15% 3.54% 4.15% 5.13% 4.64% -
Total Cost 157,260 152,037 148,204 139,053 144,934 159,229 168,851 -4.62%
-
Net Worth 85,404 84,072 82,142 73,734 70,387 65,614 62,416 23.22%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 5,728 5,414 5,106 3,608 3,600 2,400 1,200 183.22%
Div Payout % 32.33% 26.59% 23.84% 18.02% 22.57% 16.67% 11.02% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 85,404 84,072 82,142 73,734 70,387 65,614 62,416 23.22%
NOSH 108,107 43,114 42,782 40,292 39,992 40,008 40,010 93.87%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.13% 11.81% 12.63% 12.59% 9.91% 8.29% 6.06% -
ROE 20.75% 24.22% 26.07% 27.16% 22.66% 21.94% 17.45% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 161.86 399.87 396.47 394.81 402.28 433.97 449.24 -49.33%
EPS 16.39 47.24 50.06 49.70 39.88 35.99 27.23 -28.68%
DPS 5.30 12.56 11.94 9.00 9.00 6.00 3.00 46.08%
NAPS 0.79 1.95 1.92 1.83 1.76 1.64 1.56 -36.44%
Adjusted Per Share Value based on latest NOSH - 40,292
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 41.02 40.42 39.76 37.29 37.72 40.70 42.14 -1.77%
EPS 4.15 4.77 5.02 4.69 3.74 3.38 2.55 38.31%
DPS 1.34 1.27 1.20 0.85 0.84 0.56 0.28 183.71%
NAPS 0.2002 0.1971 0.1926 0.1729 0.165 0.1538 0.1463 23.23%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.30 1.57 1.57 0.87 0.71 0.31 0.20 -
P/RPS 0.80 0.39 0.40 0.22 0.18 0.07 0.04 635.46%
P/EPS 7.93 3.32 3.14 1.75 1.78 0.86 0.73 389.78%
EY 12.61 30.09 31.88 57.13 56.17 116.10 136.13 -79.49%
DY 4.08 8.00 7.60 10.34 12.68 19.35 15.00 -57.98%
P/NAPS 1.65 0.81 0.82 0.48 0.40 0.19 0.13 443.27%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 04/11/10 19/08/10 26/05/10 25/02/10 17/11/09 19/08/09 15/05/09 -
Price 1.19 1.82 1.27 1.55 0.89 0.77 0.21 -
P/RPS 0.74 0.46 0.32 0.39 0.22 0.18 0.05 501.81%
P/EPS 7.26 3.85 2.54 3.12 2.23 2.14 0.77 345.69%
EY 13.77 25.95 39.41 32.06 44.81 46.74 129.64 -77.54%
DY 4.45 6.90 9.40 5.81 10.11 7.79 14.29 -54.02%
P/NAPS 1.51 0.93 0.66 0.85 0.51 0.47 0.13 412.12%

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