[TOMYPAK] YoY 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- 20.31%
YoY- 344.06%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 55,918 54,782 44,232 41,449 47,565 35,248 38,495 6.41%
PBT 7,164 3,021 3,718 4,915 1,161 28 2,348 20.41%
Tax -1,704 -264 -243 -390 -142 -5 -5 164.05%
NP 5,460 2,757 3,475 4,525 1,019 23 2,343 15.12%
-
NP to SH 5,460 2,757 3,475 4,525 1,019 23 2,343 15.12%
-
Tax Rate 23.79% 8.74% 6.54% 7.93% 12.23% 17.86% 0.21% -
Total Cost 50,458 52,025 40,757 36,924 46,546 35,225 36,152 5.70%
-
Net Worth 100,464 91,176 84,072 65,614 53,727 50,074 50,106 12.28%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 2,184 1,519 1,508 1,200 - - - -
Div Payout % 40.00% 55.12% 43.42% 26.53% - - - -
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 100,464 91,176 84,072 65,614 53,727 50,074 50,106 12.28%
NOSH 109,200 108,543 43,114 40,008 39,960 38,333 39,982 18.21%
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 9.76% 5.03% 7.86% 10.92% 2.14% 0.07% 6.09% -
ROE 5.43% 3.02% 4.13% 6.90% 1.90% 0.05% 4.68% -
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 51.21 50.47 102.59 103.60 119.03 91.95 96.28 -9.97%
EPS 5.00 2.54 8.06 11.31 2.55 0.06 5.86 -2.60%
DPS 2.00 1.40 3.50 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 13.11 12.84 10.37 9.72 11.15 8.26 9.02 6.42%
EPS 1.28 0.65 0.81 1.06 0.24 0.01 0.55 15.10%
DPS 0.51 0.36 0.35 0.28 0.00 0.00 0.00 -
NAPS 0.2355 0.2137 0.1971 0.1538 0.126 0.1174 0.1175 12.27%
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 1.80 1.90 1.53 0.30 0.18 0.37 0.26 38.01%
P/EPS 18.40 37.80 19.48 2.74 8.63 566.67 4.27 27.53%
EY 5.43 2.65 5.13 36.48 11.59 0.18 23.44 -21.61%
DY 2.17 1.46 2.23 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 2.15 1.84 1.77 0.74 0.19 0.34 0.24 44.06%
P/EPS 22.00 36.61 22.58 6.81 9.02 516.67 3.92 33.27%
EY 4.55 2.73 4.43 14.69 11.09 0.19 25.48 -24.93%
DY 1.82 1.51 1.92 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