[TOMYPAK] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -10.54%
YoY- -20.83%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 210,287 199,049 188,499 184,259 174,981 172,402 169,619 15.39%
PBT 15,933 14,485 15,182 17,566 18,544 21,145 22,342 -20.16%
Tax -2,568 -1,497 -1,476 -1,713 -823 -780 -927 97.12%
NP 13,365 12,988 13,706 15,853 17,721 20,365 21,415 -26.94%
-
NP to SH 13,365 12,988 13,706 15,853 17,721 20,365 21,415 -26.94%
-
Tax Rate 16.12% 10.33% 9.72% 9.75% 4.44% 3.69% 4.15% -
Total Cost 196,922 186,061 174,793 168,406 157,260 152,037 148,204 20.84%
-
Net Worth 93,230 91,176 89,687 88,992 85,404 84,072 82,142 8.79%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 6,177 6,065 6,054 6,039 5,728 5,414 5,106 13.52%
Div Payout % 46.22% 46.70% 44.18% 38.10% 32.33% 26.59% 23.84% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 93,230 91,176 89,687 88,992 85,404 84,072 82,142 8.79%
NOSH 108,407 108,543 108,057 108,527 108,107 43,114 42,782 85.75%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.36% 6.53% 7.27% 8.60% 10.13% 11.81% 12.63% -
ROE 14.34% 14.24% 15.28% 17.81% 20.75% 24.22% 26.07% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 193.98 183.38 174.44 169.78 161.86 399.87 396.47 -37.88%
EPS 12.33 11.97 12.68 14.61 16.39 47.24 50.06 -60.67%
DPS 5.70 5.60 5.60 5.56 5.30 12.56 11.94 -38.89%
NAPS 0.86 0.84 0.83 0.82 0.79 1.95 1.92 -41.42%
Adjusted Per Share Value based on latest NOSH - 108,527
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 49.30 46.66 44.19 43.20 41.02 40.42 39.76 15.40%
EPS 3.13 3.04 3.21 3.72 4.15 4.77 5.02 -26.99%
DPS 1.45 1.42 1.42 1.42 1.34 1.27 1.20 13.43%
NAPS 0.2186 0.2137 0.2103 0.2086 0.2002 0.1971 0.1926 8.80%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.865 0.96 1.07 1.05 1.30 1.57 1.57 -
P/RPS 0.45 0.52 0.61 0.62 0.80 0.39 0.40 8.16%
P/EPS 7.02 8.02 8.44 7.19 7.93 3.32 3.14 70.89%
EY 14.25 12.46 11.85 13.91 12.61 30.09 31.88 -41.51%
DY 6.59 5.83 5.24 5.30 4.08 8.00 7.60 -9.06%
P/NAPS 1.01 1.14 1.29 1.28 1.65 0.81 0.82 14.89%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 03/11/11 19/08/11 05/05/11 21/02/11 04/11/10 19/08/10 26/05/10 -
Price 0.95 0.93 1.02 1.00 1.19 1.82 1.27 -
P/RPS 0.49 0.51 0.58 0.59 0.74 0.46 0.32 32.81%
P/EPS 7.71 7.77 8.04 6.85 7.26 3.85 2.54 109.50%
EY 12.98 12.87 12.44 14.61 13.77 25.95 39.41 -52.27%
DY 6.00 6.02 5.49 5.56 4.45 6.90 9.40 -25.84%
P/NAPS 1.10 1.11 1.23 1.22 1.51 0.93 0.66 40.52%

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