[TOMYPAK] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 7.0%
YoY- 204.47%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 54,860 51,546 49,420 40,142 41,948 37,229 36,595 6.97%
PBT 5,542 3,182 5,061 6,039 1,921 -1,084 592 45.12%
Tax -1,636 -943 -861 29 72 682 -317 31.42%
NP 3,906 2,239 4,200 6,068 1,993 -402 275 55.55%
-
NP to SH 3,906 2,239 4,200 6,068 1,993 -402 275 55.55%
-
Tax Rate 29.52% 29.64% 17.01% -0.48% -3.75% - 53.55% -
Total Cost 50,954 49,307 45,220 34,074 39,955 37,631 36,320 5.79%
-
Net Worth 103,650 93,472 88,992 73,734 58,829 52,538 51,572 12.32%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,182 1,630 1,519 1,208 1,200 398 797 18.25%
Div Payout % 55.87% 72.82% 36.18% 19.92% 60.24% 0.00% 289.85% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 103,650 93,472 88,992 73,734 58,829 52,538 51,572 12.32%
NOSH 109,106 108,689 108,527 40,292 40,020 39,801 39,855 18.25%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.12% 4.34% 8.50% 15.12% 4.75% -1.08% 0.75% -
ROE 3.77% 2.40% 4.72% 8.23% 3.39% -0.77% 0.53% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 50.28 47.43 45.54 99.63 104.82 93.54 91.82 -9.54%
EPS 3.58 2.06 3.87 15.06 4.98 -1.01 0.69 31.54%
DPS 2.00 1.50 1.40 3.00 3.00 1.00 2.00 0.00%
NAPS 0.95 0.86 0.82 1.83 1.47 1.32 1.294 -5.01%
Adjusted Per Share Value based on latest NOSH - 40,292
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.73 11.96 11.46 9.31 9.73 8.64 8.49 6.97%
EPS 0.91 0.52 0.97 1.41 0.46 -0.09 0.06 57.26%
DPS 0.51 0.38 0.35 0.28 0.28 0.09 0.18 18.93%
NAPS 0.2404 0.2168 0.2064 0.171 0.1365 0.1219 0.1196 12.32%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.20 1.00 1.05 0.87 0.20 0.25 0.30 -
P/RPS 2.39 2.11 2.31 0.87 0.19 0.27 0.33 39.05%
P/EPS 33.52 48.54 27.13 5.78 4.02 -24.75 43.48 -4.23%
EY 2.98 2.06 3.69 17.31 24.90 -4.04 2.30 4.40%
DY 1.67 1.50 1.33 3.45 15.00 4.00 6.67 -20.59%
P/NAPS 1.26 1.16 1.28 0.48 0.14 0.19 0.23 32.73%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 21/02/11 25/02/10 23/02/09 29/02/08 27/02/07 -
Price 1.28 0.99 1.00 1.55 0.20 0.25 0.36 -
P/RPS 2.55 2.09 2.20 1.56 0.19 0.27 0.39 36.70%
P/EPS 35.75 48.06 25.84 10.29 4.02 -24.75 52.17 -6.09%
EY 2.80 2.08 3.87 9.72 24.90 -4.04 1.92 6.48%
DY 1.56 1.52 1.40 1.94 15.00 4.00 5.56 -19.07%
P/NAPS 1.35 1.15 1.22 0.85 0.14 0.19 0.28 29.94%

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