[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

TOMYPAK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	221,459	214,337	199,049	172,402	173,628	163,585	147,145	7.04%
YoY %	3.32%	7.68%	15.46%	-0.71%	6.14%	11.17%	-	-
Horiz. %	150.50%	145.66%	135.27%	117.16%	118.00%	111.17%	100.00%	-
PBT	20,893	19,815	14,485	21,145	15,177	1,532	3,254	36.29%
YoY %	5.44%	36.80%	-31.50%	39.32%	890.67%	-52.92%	-	-
Horiz. %	642.07%	608.94%	445.14%	649.82%	466.41%	47.08%	100.00%	-
Tax	-5,656	-5,186	-1,497	-780	-778	396	-330	60.50%
YoY %	-9.06%	-246.43%	-91.92%	-0.26%	-296.46%	220.00%	-	-
Horiz. %	1,713.94%	1,571.52%	453.64%	236.36%	235.76%	-120.00%	100.00%	-
NP	15,237	14,629	12,988	20,365	14,399	1,928	2,924	31.63%
YoY %	4.16%	12.63%	-36.22%	41.43%	646.84%	-34.06%	-	-
Horiz. %	521.10%	500.31%	444.19%	696.48%	492.44%	65.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,237	14,629	12,988	20,365	14,399	1,928	2,924	31.63%
YoY %	4.16%	12.63%	-36.22%	41.43%	646.84%	-34.06%	-	-
Horiz. %	521.10%	500.31%	444.19%	696.48%	492.44%	65.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.07%	26.17%	10.33%	3.69%	5.13%	-25.85%	10.14%	-
YoY %	3.44%	153.34%	179.95%	-28.07%	119.85%	-354.93%	-	-
Horiz. %	266.96%	258.09%	101.87%	36.39%	50.59%	-254.93%	100.00%	-
Total Cost	206,222	199,708	186,061	152,037	159,229	161,657	144,221	6.13%
YoY %	3.26%	7.33%	22.38%	-4.52%	-1.50%	12.09%	-	-
Horiz. %	142.99%	138.47%	129.01%	105.42%	110.41%	112.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	108,468	100,464	91,176	84,072	65,614	53,727	50,074	13.73%
YoY %	7.97%	10.19%	8.45%	28.13%	22.12%	7.30%	-	-
Horiz. %	216.62%	200.63%	182.08%	167.90%	131.03%	107.30%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	8,744	7,077	6,065	5,414	2,400	398	797	49.01%
YoY %	23.56%	16.69%	12.02%	125.58%	503.02%	-50.06%	-	-
Horiz. %	1,097.11%	887.95%	760.98%	679.30%	301.13%	49.94%	100.00%	-
Div Payout %	57.39%	48.38%	46.70%	26.59%	16.67%	20.64%	27.26%	-
YoY %	18.62%	3.60%	75.63%	59.51%	-19.23%	-24.28%	-	-
Horiz. %	210.53%	177.48%	171.31%	97.54%	61.15%	75.72%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	108,468	100,464	91,176	84,072	65,614	53,727	50,074	13.73%
YoY %	7.97%	10.19%	8.45%	28.13%	22.12%	7.30%	-	-
Horiz. %	216.62%	200.63%	182.08%	167.90%	131.03%	107.30%	100.00%	-
NOSH	109,563	109,200	108,543	43,114	40,008	39,960	38,333	19.10%
YoY %	0.33%	0.61%	151.76%	7.76%	0.12%	4.24%	-	-
Horiz. %	285.82%	284.87%	283.16%	112.47%	104.37%	104.24%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	6.88%	6.83%	6.53%	11.81%	8.29%	1.18%	1.99%	-
YoY %	0.73%	4.59%	-44.71%	42.46%	602.54%	-40.70%	-	-
Horiz. %	345.73%	343.22%	328.14%	593.47%	416.58%	59.30%	100.00%	-
ROE	14.05%	14.56%	14.24%	24.22%	21.94%	3.59%	5.84%	-
YoY %	-3.50%	2.25%	-41.21%	10.39%	511.14%	-38.53%	-	-
Horiz. %	240.58%	249.32%	243.84%	414.73%	375.68%	61.47%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	202.13	196.28	183.38	399.87	433.97	409.36	383.86	-10.12%
YoY %	2.98%	7.03%	-54.14%	-7.86%	6.01%	6.64%	-	-
Horiz. %	52.66%	51.13%	47.77%	104.17%	113.05%	106.64%	100.00%	-
EPS	13.91	13.40	11.97	47.24	35.99	4.82	7.63	10.51%
YoY %	3.81%	11.95%	-74.66%	31.26%	646.68%	-36.83%	-	-
Horiz. %	182.31%	175.62%	156.88%	619.13%	471.69%	63.17%	100.00%	-
DPS	8.00	6.50	5.60	12.56	6.00	1.00	2.08	25.14%
YoY %	23.08%	16.07%	-55.41%	109.33%	500.00%	-51.92%	-	-
Horiz. %	384.62%	312.50%	269.23%	603.85%	288.46%	48.08%	100.00%	-
NAPS	0.99	0.92	0.84	1.95	1.64	1.3445	1.3063	-4.51%
YoY %	7.61%	9.52%	-56.92%	18.90%	21.98%	2.92%	-	-
Horiz. %	75.79%	70.43%	64.30%	149.28%	125.55%	102.92%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 43,114
RPS	51.37	49.72	46.17	39.99	40.27	37.94	34.13	7.04%
YoY %	3.32%	7.69%	15.45%	-0.70%	6.14%	11.16%	-	-
Horiz. %	150.51%	145.68%	135.28%	117.17%	117.99%	111.16%	100.00%	-
EPS	3.53	3.39	3.01	4.72	3.34	0.45	0.68	31.55%
YoY %	4.13%	12.62%	-36.23%	41.32%	642.22%	-33.82%	-	-
Horiz. %	519.12%	498.53%	442.65%	694.12%	491.18%	66.18%	100.00%	-
DPS	2.03	1.64	1.41	1.26	0.56	0.09	0.18	49.69%
YoY %	23.78%	16.31%	11.90%	125.00%	522.22%	-50.00%	-	-
Horiz. %	1,127.78%	911.11%	783.33%	700.00%	311.11%	50.00%	100.00%	-
NAPS	0.2516	0.233	0.2115	0.195	0.1522	0.1246	0.1162	13.72%
YoY %	7.98%	10.17%	8.46%	28.12%	22.15%	7.23%	-	-
Horiz. %	216.52%	200.52%	182.01%	167.81%	130.98%	107.23%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	44.68%	-9.62%	33.33%	457.14%	40.00%	-44.44%	-	-
Horiz. %	755.56%	522.22%	577.78%	433.33%	77.78%	55.56%	100.00%	-
P/EPS	9.92	6.87	8.02	3.32	0.86	4.56	4.46	14.23%
YoY %	44.40%	-14.34%	141.57%	286.05%	-81.14%	2.24%	-	-
Horiz. %	222.42%	154.04%	179.82%	74.44%	19.28%	102.24%	100.00%	-
EY	10.08	14.56	12.46	30.09	116.10	21.93	22.43	-12.46%
YoY %	-30.77%	16.85%	-58.59%	-74.08%	429.41%	-2.23%	-	-
Horiz. %	44.94%	64.91%	55.55%	134.15%	517.61%	97.77%	100.00%	-
DY	5.80	7.07	5.83	8.00	19.35	4.55	6.12	-0.89%
YoY %	-17.96%	21.27%	-27.12%	-58.66%	325.27%	-25.65%	-	-
Horiz. %	94.77%	115.52%	95.26%	130.72%	316.18%	74.35%	100.00%	-
P/NAPS	1.39	1.00	1.14	0.81	0.19	0.16	0.26	32.19%
YoY %	39.00%	-12.28%	40.74%	326.32%	18.75%	-38.46%	-	-
Horiz. %	534.62%	384.62%	438.46%	311.54%	73.08%	61.54%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
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%
YoY %	33.93%	9.80%	10.87%	155.56%	200.00%	-25.00%	-	-
Horiz. %	937.50%	700.00%	637.50%	575.00%	225.00%	75.00%	100.00%	-
P/EPS	10.93	8.21	7.77	3.85	2.14	4.77	4.06	17.92%
YoY %	33.13%	5.66%	101.82%	79.91%	-55.14%	17.49%	-	-
Horiz. %	269.21%	202.22%	191.38%	94.83%	52.71%	117.49%	100.00%	-
EY	9.15	12.18	12.87	25.95	46.74	20.98	24.61	-15.18%
YoY %	-24.88%	-5.36%	-50.40%	-44.48%	122.78%	-14.75%	-	-
Horiz. %	37.18%	49.49%	52.30%	105.44%	189.92%	85.25%	100.00%	-
DY	5.26	5.91	6.02	6.90	7.79	4.35	6.71	-3.97%
YoY %	-11.00%	-1.83%	-12.75%	-11.42%	79.08%	-35.17%	-	-
Horiz. %	78.39%	88.08%	89.72%	102.83%	116.10%	64.83%	100.00%	-
P/NAPS	1.54	1.20	1.11	0.93	0.47	0.17	0.24	36.27%
YoY %	28.33%	8.11%	19.35%	97.87%	176.47%	-29.17%	-	-
Horiz. %	641.67%	500.00%	462.50%	387.50%	195.83%	70.83%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos