[TOMYPAK] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -4.9%
YoY- 41.43%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 221,459 214,337 199,049 172,402 173,628 163,585 147,145 7.04%
PBT 20,893 19,815 14,485 21,145 15,177 1,532 3,254 36.29%
Tax -5,656 -5,186 -1,497 -780 -778 396 -330 60.50%
NP 15,237 14,629 12,988 20,365 14,399 1,928 2,924 31.63%
-
NP to SH 15,237 14,629 12,988 20,365 14,399 1,928 2,924 31.63%
-
Tax Rate 27.07% 26.17% 10.33% 3.69% 5.13% -25.85% 10.14% -
Total Cost 206,222 199,708 186,061 152,037 159,229 161,657 144,221 6.13%
-
Net Worth 108,468 100,464 91,176 84,072 65,614 53,727 50,074 13.73%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 8,744 7,077 6,065 5,414 2,400 398 797 49.01%
Div Payout % 57.39% 48.38% 46.70% 26.59% 16.67% 20.64% 27.26% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 108,468 100,464 91,176 84,072 65,614 53,727 50,074 13.73%
NOSH 109,563 109,200 108,543 43,114 40,008 39,960 38,333 19.10%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 6.88% 6.83% 6.53% 11.81% 8.29% 1.18% 1.99% -
ROE 14.05% 14.56% 14.24% 24.22% 21.94% 3.59% 5.84% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 202.13 196.28 183.38 399.87 433.97 409.36 383.86 -10.12%
EPS 13.91 13.40 11.97 47.24 35.99 4.82 7.63 10.51%
DPS 8.00 6.50 5.60 12.56 6.00 1.00 2.08 25.14%
NAPS 0.99 0.92 0.84 1.95 1.64 1.3445 1.3063 -4.51%
Adjusted Per Share Value based on latest NOSH - 43,114
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 51.37 49.72 46.17 39.99 40.27 37.94 34.13 7.04%
EPS 3.53 3.39 3.01 4.72 3.34 0.45 0.68 31.55%
DPS 2.03 1.64 1.41 1.26 0.56 0.09 0.18 49.69%
NAPS 0.2516 0.233 0.2115 0.195 0.1522 0.1246 0.1162 13.72%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.38 0.92 0.96 1.57 0.31 0.22 0.34 -
P/RPS 0.68 0.47 0.52 0.39 0.07 0.05 0.09 40.03%
P/EPS 9.92 6.87 8.02 3.32 0.86 4.56 4.46 14.23%
EY 10.08 14.56 12.46 30.09 116.10 21.93 22.43 -12.46%
DY 5.80 7.07 5.83 8.00 19.35 4.55 6.12 -0.89%
P/NAPS 1.39 1.00 1.14 0.81 0.19 0.16 0.26 32.19%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 19/08/13 14/08/12 19/08/11 19/08/10 19/08/09 18/08/08 27/08/07 -
Price 1.52 1.10 0.93 1.82 0.77 0.23 0.31 -
P/RPS 0.75 0.56 0.51 0.46 0.18 0.06 0.08 45.16%
P/EPS 10.93 8.21 7.77 3.85 2.14 4.77 4.06 17.92%
EY 9.15 12.18 12.87 25.95 46.74 20.98 24.61 -15.18%
DY 5.26 5.91 6.02 6.90 7.79 4.35 6.71 -3.97%
P/NAPS 1.54 1.20 1.11 0.93 0.47 0.17 0.24 36.27%

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