[TOMYPAK] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
04-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -12.98%
YoY- 11.1%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 225,959 213,411 210,287 174,981 160,884 178,119 148,319 7.26%
PBT 20,958 20,874 15,933 18,544 16,641 4,927 2,597 41.58%
Tax -6,062 -5,289 -2,568 -823 -691 302 -382 58.45%
NP 14,896 15,585 13,365 17,721 15,950 5,229 2,215 37.34%
-
NP to SH 14,896 15,585 13,365 17,721 15,950 5,229 2,215 37.34%
-
Tax Rate 28.92% 25.34% 16.12% 4.44% 4.15% -6.13% 14.71% -
Total Cost 211,063 197,826 196,922 157,260 144,934 172,890 146,104 6.31%
-
Net Worth 108,119 102,716 93,230 85,404 70,387 58,000 53,007 12.60%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 8,743 7,637 6,177 5,728 3,600 398 797 49.00%
Div Payout % 58.70% 49.00% 46.22% 32.33% 22.57% 7.61% 35.99% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 108,119 102,716 93,230 85,404 70,387 58,000 53,007 12.60%
NOSH 109,211 109,273 108,407 108,107 39,992 39,999 39,951 18.22%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 6.59% 7.30% 6.36% 10.13% 9.91% 2.94% 1.49% -
ROE 13.78% 15.17% 14.34% 20.75% 22.66% 9.02% 4.18% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 206.90 195.30 193.98 161.86 402.28 445.30 371.25 -9.27%
EPS 13.64 14.26 12.33 16.39 39.88 13.07 5.54 16.18%
DPS 8.00 7.00 5.70 5.30 9.00 1.00 2.00 25.96%
NAPS 0.99 0.94 0.86 0.79 1.76 1.45 1.3268 -4.75%
Adjusted Per Share Value based on latest NOSH - 108,107
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 52.97 50.03 49.30 41.02 37.72 41.76 34.77 7.26%
EPS 3.49 3.65 3.13 4.15 3.74 1.23 0.52 37.30%
DPS 2.05 1.79 1.45 1.34 0.84 0.09 0.19 48.59%
NAPS 0.2535 0.2408 0.2186 0.2002 0.165 0.136 0.1243 12.59%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.40 1.05 0.865 1.30 0.71 0.23 0.29 -
P/RPS 0.68 0.54 0.45 0.80 0.18 0.05 0.08 42.81%
P/EPS 10.26 7.36 7.02 7.93 1.78 1.76 5.23 11.87%
EY 9.74 13.58 14.25 12.61 56.17 56.84 19.12 -10.62%
DY 5.71 6.67 6.59 4.08 12.68 4.35 6.88 -3.05%
P/NAPS 1.41 1.12 1.01 1.65 0.40 0.16 0.22 36.25%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 26/11/12 03/11/11 04/11/10 17/11/09 17/11/08 29/11/07 -
Price 1.42 1.17 0.95 1.19 0.89 0.22 0.27 -
P/RPS 0.69 0.60 0.49 0.74 0.22 0.05 0.07 46.37%
P/EPS 10.41 8.20 7.71 7.26 2.23 1.68 4.87 13.48%
EY 9.61 12.19 12.98 13.77 44.81 59.42 20.53 -11.87%
DY 5.63 5.98 6.00 4.45 10.11 4.55 7.39 -4.42%
P/NAPS 1.43 1.24 1.10 1.51 0.51 0.15 0.20 38.75%

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