[TOMYPAK] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 25.33%
YoY- 37.65%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 53,804 54,730 43,492 40,913 53,657 39,123 37,949 5.98%
PBT 5,640 4,581 3,133 5,734 4,270 875 1,532 24.23%
Tax -1,280 -1,177 -106 -63 -150 -56 -4 161.30%
NP 4,360 3,404 3,027 5,671 4,120 819 1,528 19.07%
-
NP to SH 4,360 3,404 3,027 5,671 4,120 819 1,528 19.07%
-
Tax Rate 22.70% 25.69% 3.38% 1.10% 3.51% 6.40% 0.26% -
Total Cost 49,444 51,326 40,465 35,242 49,537 38,304 36,421 5.22%
-
Net Worth 102,716 93,230 85,404 70,387 58,000 53,007 51,655 12.12%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 2,185 1,626 1,513 1,199 - - - -
Div Payout % 50.13% 47.77% 50.00% 21.16% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 102,716 93,230 85,404 70,387 58,000 53,007 51,655 12.12%
NOSH 109,273 108,407 108,107 39,992 39,999 39,951 40,000 18.21%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.10% 6.22% 6.96% 13.86% 7.68% 2.09% 4.03% -
ROE 4.24% 3.65% 3.54% 8.06% 7.10% 1.55% 2.96% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 49.24 50.49 40.23 102.30 134.14 97.93 94.87 -10.34%
EPS 3.99 3.14 2.80 14.18 10.30 2.05 3.82 0.72%
DPS 2.00 1.50 1.40 3.00 0.00 0.00 0.00 -
NAPS 0.94 0.86 0.79 1.76 1.45 1.3268 1.2914 -5.15%
Adjusted Per Share Value based on latest NOSH - 39,992
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 12.61 12.83 10.20 9.59 12.58 9.17 8.90 5.97%
EPS 1.02 0.80 0.71 1.33 0.97 0.19 0.36 18.93%
DPS 0.51 0.38 0.35 0.28 0.00 0.00 0.00 -
NAPS 0.2408 0.2186 0.2002 0.165 0.136 0.1243 0.1211 12.12%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.05 0.865 1.30 0.71 0.23 0.29 0.25 -
P/RPS 2.13 1.71 3.23 0.69 0.17 0.30 0.26 41.93%
P/EPS 26.32 27.55 46.43 5.01 2.23 14.15 6.54 26.09%
EY 3.80 3.63 2.15 19.97 44.78 7.07 15.28 -20.68%
DY 1.90 1.73 1.08 4.23 0.00 0.00 0.00 -
P/NAPS 1.12 1.01 1.65 0.40 0.16 0.22 0.19 34.36%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 03/11/11 04/11/10 17/11/09 17/11/08 29/11/07 27/11/06 -
Price 1.17 0.95 1.19 0.89 0.22 0.27 0.34 -
P/RPS 2.38 1.88 2.96 0.87 0.16 0.28 0.36 36.95%
P/EPS 29.32 30.25 42.50 6.28 2.14 13.17 8.90 21.95%
EY 3.41 3.31 2.35 15.93 46.82 7.59 11.24 -18.01%
DY 1.71 1.58 1.18 3.37 0.00 0.00 0.00 -
P/NAPS 1.24 1.10 1.51 0.51 0.15 0.20 0.26 29.70%

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