[TOMYPAK] YoY TTM 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- 10.77%
YoY- 205.03%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 213,411 210,287 174,981 160,884 178,119 148,319 149,836 6.06%
PBT 20,874 15,933 18,544 16,641 4,927 2,597 6,896 20.25%
Tax -5,289 -2,568 -823 -691 302 -382 -416 52.71%
NP 15,585 13,365 17,721 15,950 5,229 2,215 6,480 15.73%
-
NP to SH 15,585 13,365 17,721 15,950 5,229 2,215 6,480 15.73%
-
Tax Rate 25.34% 16.12% 4.44% 4.15% -6.13% 14.71% 6.03% -
Total Cost 197,826 196,922 157,260 144,934 172,890 146,104 143,356 5.50%
-
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 7,637 6,177 5,728 3,600 398 797 - -
Div Payout % 49.00% 46.22% 32.33% 22.57% 7.61% 35.99% - -
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 7.30% 6.36% 10.13% 9.91% 2.94% 1.49% 4.32% -
ROE 15.17% 14.34% 20.75% 22.66% 9.02% 4.18% 12.54% -
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 195.30 193.98 161.86 402.28 445.30 371.25 374.59 -10.27%
EPS 14.26 12.33 16.39 39.88 13.07 5.54 16.20 -2.10%
DPS 7.00 5.70 5.30 9.00 1.00 2.00 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 50.03 49.30 41.02 37.72 41.76 34.77 35.13 6.06%
EPS 3.65 3.13 4.15 3.74 1.23 0.52 1.52 15.70%
DPS 1.79 1.45 1.34 0.84 0.09 0.19 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 0.54 0.45 0.80 0.18 0.05 0.08 0.07 40.52%
P/EPS 7.36 7.02 7.93 1.78 1.76 5.23 1.54 29.75%
EY 13.58 14.25 12.61 56.17 56.84 19.12 64.80 -22.91%
DY 6.67 6.59 4.08 12.68 4.35 6.88 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 0.60 0.49 0.74 0.22 0.05 0.07 0.09 37.14%
P/EPS 8.20 7.71 7.26 2.23 1.68 4.87 2.10 25.46%
EY 12.19 12.98 13.77 44.81 59.42 20.53 47.65 -20.30%
DY 5.98 6.00 4.45 10.11 4.55 7.39 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