[TOMYPAK] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 2.9%
YoY- 36.96%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 220,032 208,572 205,420 188,460 146,296 158,672 149,412 6.65%
PBT 18,856 19,552 13,080 22,616 16,284 2,320 4,408 27.38%
Tax -5,040 -5,448 -1,064 -2,012 -1,240 -352 -16 160.61%
NP 13,816 14,104 12,016 20,604 15,044 1,968 4,392 21.02%
-
NP to SH 13,816 14,104 12,016 20,604 15,044 1,968 4,392 21.02%
-
Tax Rate 26.73% 27.86% 8.13% 8.90% 7.61% 15.17% 0.36% -
Total Cost 206,216 194,468 193,404 167,856 131,252 156,704 145,020 6.03%
-
Net Worth 107,117 96,064 89,687 82,142 62,416 52,800 51,905 12.82%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 8,744 6,549 6,051 5,989 - - - -
Div Payout % 63.29% 46.44% 50.36% 29.07% - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 107,117 96,064 89,687 82,142 62,416 52,800 51,905 12.82%
NOSH 109,303 109,164 108,057 42,782 40,010 39,999 39,927 18.25%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.28% 6.76% 5.85% 10.93% 10.28% 1.24% 2.94% -
ROE 12.90% 14.68% 13.40% 25.08% 24.10% 3.73% 8.46% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 201.30 191.06 190.10 440.51 365.64 396.68 374.21 -9.80%
EPS 12.64 12.92 11.12 48.16 37.60 4.92 11.00 2.34%
DPS 8.00 6.00 5.60 14.00 0.00 0.00 0.00 -
NAPS 0.98 0.88 0.83 1.92 1.56 1.32 1.30 -4.59%
Adjusted Per Share Value based on latest NOSH - 42,782
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 51.58 48.90 48.16 44.18 34.30 37.20 35.03 6.65%
EPS 3.24 3.31 2.82 4.83 3.53 0.46 1.03 21.02%
DPS 2.05 1.54 1.42 1.40 0.00 0.00 0.00 -
NAPS 0.2511 0.2252 0.2103 0.1926 0.1463 0.1238 0.1217 12.81%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.28 0.96 1.07 1.57 0.20 0.22 0.34 -
P/RPS 0.64 0.50 0.56 0.36 0.05 0.06 0.09 38.63%
P/EPS 10.13 7.43 9.62 3.26 0.53 4.47 3.09 21.86%
EY 9.88 13.46 10.39 30.68 188.00 22.36 32.35 -17.92%
DY 6.25 6.25 5.23 8.92 0.00 0.00 0.00 -
P/NAPS 1.31 1.09 1.29 0.82 0.13 0.17 0.26 30.90%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 18/05/12 05/05/11 26/05/10 15/05/09 06/05/08 30/05/07 -
Price 1.47 0.90 1.02 1.27 0.21 0.23 0.34 -
P/RPS 0.73 0.47 0.54 0.29 0.06 0.06 0.09 41.70%
P/EPS 11.63 6.97 9.17 2.64 0.56 4.67 3.09 24.69%
EY 8.60 14.36 10.90 37.92 179.05 21.39 32.35 -19.79%
DY 5.44 6.67 5.49 11.02 0.00 0.00 0.00 -
P/NAPS 1.50 1.02 1.23 0.66 0.13 0.17 0.26 33.88%

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