[TOMYPAK] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
03-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 59.1%
YoY- -21.34%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 158,901 171,100 161,864 160,867 134,838 118,936 140,890 2.02%
PBT 7,139 15,415 17,691 10,873 12,504 14,719 6,012 2.90%
Tax -2,585 -4,426 -4,345 -1,707 -852 -763 -380 37.63%
NP 4,554 10,989 13,346 9,166 11,652 13,956 5,632 -3.47%
-
NP to SH 4,554 10,989 13,346 9,166 11,652 13,956 5,632 -3.47%
-
Tax Rate 36.21% 28.71% 24.56% 15.70% 6.81% 5.18% 6.32% -
Total Cost 154,347 160,111 148,518 151,701 123,186 104,980 135,258 2.22%
-
Net Worth 108,376 108,357 102,493 93,066 85,390 70,399 58,000 10.97%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 4,378 6,567 5,996 4,653 4,539 2,400 - -
Div Payout % 96.15% 59.76% 44.93% 50.77% 38.96% 17.20% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 108,376 108,357 102,493 93,066 85,390 70,399 58,000 10.97%
NOSH 109,471 109,452 109,035 108,217 108,089 40,000 40,000 18.26%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 2.87% 6.42% 8.25% 5.70% 8.64% 11.73% 4.00% -
ROE 4.20% 10.14% 13.02% 9.85% 13.65% 19.82% 9.71% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 145.15 156.32 148.45 148.65 124.75 297.34 352.23 -13.72%
EPS 4.16 10.04 12.24 8.47 10.78 34.89 14.08 -18.38%
DPS 4.00 6.00 5.50 4.30 4.20 6.00 0.00 -
NAPS 0.99 0.99 0.94 0.86 0.79 1.76 1.45 -6.15%
Adjusted Per Share Value based on latest NOSH - 108,407
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 36.86 39.69 37.55 37.31 31.28 27.59 32.68 2.02%
EPS 1.06 2.55 3.10 2.13 2.70 3.24 1.31 -3.46%
DPS 1.02 1.52 1.39 1.08 1.05 0.56 0.00 -
NAPS 0.2514 0.2513 0.2377 0.2159 0.1981 0.1633 0.1345 10.98%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.30 1.40 1.05 0.865 1.30 0.71 0.23 -
P/RPS 0.90 0.90 0.71 0.58 1.04 0.24 0.07 53.02%
P/EPS 31.25 13.94 8.58 10.21 12.06 2.03 1.63 63.56%
EY 3.20 7.17 11.66 9.79 8.29 49.14 61.22 -38.83%
DY 3.08 4.29 5.24 4.97 3.23 8.45 0.00 -
P/NAPS 1.31 1.41 1.12 1.01 1.65 0.40 0.16 41.94%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 14/11/14 21/11/13 26/11/12 03/11/11 04/11/10 17/11/09 17/11/08 -
Price 1.30 1.42 1.17 0.95 1.19 0.89 0.22 -
P/RPS 0.90 0.91 0.79 0.64 0.95 0.30 0.06 57.00%
P/EPS 31.25 14.14 9.56 11.22 11.04 2.55 1.56 64.76%
EY 3.20 7.07 10.46 8.92 9.06 39.20 64.00 -39.28%
DY 3.08 4.23 4.70 4.53 3.53 6.74 0.00 -
P/NAPS 1.31 1.43 1.24 1.10 1.51 0.51 0.15 43.48%

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