[TOMYPAK] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -50.68%
YoY- 664.43%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 52,143 51,355 47,115 36,574 39,668 37,353 39,782 4.60%
PBT 4,888 3,270 5,654 4,071 580 1,102 1,621 20.17%
Tax -1,362 -266 -503 -310 -88 -4 -25 94.58%
NP 3,526 3,004 5,151 3,761 492 1,098 1,596 14.10%
-
NP to SH 3,526 3,004 5,151 3,761 492 1,098 1,596 14.10%
-
Tax Rate 27.86% 8.13% 8.90% 7.61% 15.17% 0.36% 1.54% -
Total Cost 48,617 48,351 41,964 32,813 39,176 36,255 38,186 4.10%
-
Net Worth 96,064 89,687 82,142 62,416 52,800 51,905 47,600 12.40%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 1,637 1,512 1,497 - - - - -
Div Payout % 46.44% 50.36% 29.07% - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 96,064 89,687 82,142 62,416 52,800 51,905 47,600 12.40%
NOSH 109,164 108,057 42,782 40,010 39,999 39,927 39,999 18.19%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.76% 5.85% 10.93% 10.28% 1.24% 2.94% 4.01% -
ROE 3.67% 3.35% 6.27% 6.03% 0.93% 2.12% 3.35% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 47.77 47.53 110.13 91.41 99.17 93.55 99.46 -11.49%
EPS 3.23 2.78 12.04 9.40 1.23 2.75 3.99 -3.45%
DPS 1.50 1.40 3.50 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.83 1.92 1.56 1.32 1.30 1.19 -4.90%
Adjusted Per Share Value based on latest NOSH - 40,010
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 12.09 11.91 10.93 8.48 9.20 8.66 9.23 4.59%
EPS 0.82 0.70 1.19 0.87 0.11 0.25 0.37 14.16%
DPS 0.38 0.35 0.35 0.00 0.00 0.00 0.00 -
NAPS 0.2228 0.208 0.1905 0.1448 0.1225 0.1204 0.1104 12.40%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.96 1.07 1.57 0.20 0.22 0.34 0.23 -
P/RPS 2.01 2.25 1.43 0.22 0.22 0.36 0.23 43.47%
P/EPS 29.72 38.49 13.04 2.13 17.89 12.36 5.76 31.42%
EY 3.36 2.60 7.67 47.00 5.59 8.09 17.35 -23.91%
DY 1.56 1.31 2.23 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.29 0.82 0.13 0.17 0.26 0.19 33.76%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 18/05/12 05/05/11 26/05/10 15/05/09 06/05/08 30/05/07 30/05/06 -
Price 0.90 1.02 1.27 0.21 0.23 0.34 0.23 -
P/RPS 1.88 2.15 1.15 0.23 0.23 0.36 0.23 41.88%
P/EPS 27.86 36.69 10.55 2.23 18.70 12.36 5.76 30.01%
EY 3.59 2.73 9.48 44.76 5.35 8.09 17.35 -23.07%
DY 1.67 1.37 2.76 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.23 0.66 0.13 0.17 0.26 0.19 32.29%

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