[TOMYPAK] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 120.31%
YoY- 448.02%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 108,060 106,137 91,346 78,023 87,233 72,600 78,277 5.51%
PBT 12,051 6,291 9,371 8,986 1,742 1,131 3,969 20.31%
Tax -3,065 -530 -746 -700 -230 -9 -29 117.28%
NP 8,986 5,761 8,625 8,286 1,512 1,122 3,940 14.71%
-
NP to SH 8,986 5,761 8,625 8,286 1,512 1,122 3,940 14.71%
-
Tax Rate 25.43% 8.42% 7.96% 7.79% 13.20% 0.80% 0.73% -
Total Cost 99,074 100,376 82,721 69,737 85,721 71,478 74,337 4.89%
-
Net Worth 100,329 90,963 83,758 65,584 53,779 52,345 50,127 12.24%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 3,816 3,032 3,006 1,199 - - - -
Div Payout % 42.48% 52.63% 34.86% 14.48% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 100,329 90,963 83,758 65,584 53,779 52,345 50,127 12.24%
NOSH 109,053 108,289 42,953 39,990 40,000 40,071 39,999 18.17%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 8.32% 5.43% 9.44% 10.62% 1.73% 1.55% 5.03% -
ROE 8.96% 6.33% 10.30% 12.63% 2.81% 2.14% 7.86% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 99.09 98.01 212.66 195.10 218.08 181.18 195.69 -10.71%
EPS 8.24 5.32 20.08 20.72 3.78 2.80 9.85 -2.92%
DPS 3.50 2.80 7.00 3.00 0.00 0.00 0.00 -
NAPS 0.92 0.84 1.95 1.64 1.3445 1.3063 1.2532 -5.01%
Adjusted Per Share Value based on latest NOSH - 40,008
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 25.33 24.88 21.41 18.29 20.45 17.02 18.35 5.51%
EPS 2.11 1.35 2.02 1.94 0.35 0.26 0.92 14.82%
DPS 0.89 0.71 0.70 0.28 0.00 0.00 0.00 -
NAPS 0.2352 0.2133 0.1964 0.1538 0.1261 0.1227 0.1175 12.25%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.92 0.96 1.57 0.31 0.22 0.34 0.25 -
P/RPS 0.93 0.98 0.74 0.16 0.10 0.19 0.13 38.76%
P/EPS 11.17 18.05 7.82 1.50 5.82 12.14 2.54 27.96%
EY 8.96 5.54 12.79 66.84 17.18 8.24 39.40 -21.85%
DY 3.80 2.92 4.46 9.68 0.00 0.00 0.00 -
P/NAPS 1.00 1.14 0.81 0.19 0.16 0.26 0.20 30.73%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 14/08/12 19/08/11 19/08/10 19/08/09 18/08/08 27/08/07 21/08/06 -
Price 1.10 0.93 1.82 0.77 0.23 0.31 0.23 -
P/RPS 1.11 0.95 0.86 0.39 0.11 0.17 0.12 44.83%
P/EPS 13.35 17.48 9.06 3.72 6.08 11.07 2.34 33.63%
EY 7.49 5.72 11.03 26.91 16.43 9.03 42.83 -25.19%
DY 3.18 3.01 3.85 3.90 0.00 0.00 0.00 -
P/NAPS 1.20 1.11 0.93 0.47 0.17 0.24 0.18 37.14%

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