[TOMYPAK] YoY TTM Result on 31-Mar-2010 [#1]

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	219,590	213,201	188,499	169,619	179,744	151,268	150,392	6.50%
YoY %	3.00%	13.10%	11.13%	-5.63%	18.82%	0.58%	-	-
Horiz. %	146.01%	141.76%	125.34%	112.78%	119.52%	100.58%	100.00%	-
PBT	23,060	15,672	15,182	22,342	11,423	399	5,574	26.67%
YoY %	47.14%	3.23%	-32.05%	95.59%	2,762.91%	-92.84%	-	-
Horiz. %	413.71%	281.16%	272.37%	400.83%	204.93%	7.16%	100.00%	-
Tax	-5,880	-3,746	-1,476	-927	-530	533	-330	61.54%
YoY %	-56.97%	-153.79%	-59.22%	-74.91%	-199.44%	261.52%	-	-
Horiz. %	1,781.82%	1,135.15%	447.27%	280.91%	160.61%	-161.52%	100.00%	-
NP	17,180	11,926	13,706	21,415	10,893	932	5,244	21.84%
YoY %	44.06%	-12.99%	-36.00%	96.59%	1,068.78%	-82.23%	-	-
Horiz. %	327.61%	227.42%	261.37%	408.37%	207.72%	17.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,180	11,926	13,706	21,415	10,893	932	5,244	21.84%
YoY %	44.06%	-12.99%	-36.00%	96.59%	1,068.78%	-82.23%	-	-
Horiz. %	327.61%	227.42%	261.37%	408.37%	207.72%	17.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.50%	23.90%	9.72%	4.15%	4.64%	-133.58%	5.92%	-
YoY %	6.69%	145.88%	134.22%	-10.56%	103.47%	-2,356.42%	-	-
Horiz. %	430.74%	403.72%	164.19%	70.10%	78.38%	-2,256.42%	100.00%	-
Total Cost	202,410	201,275	174,793	148,204	168,851	150,336	145,148	5.69%
YoY %	0.56%	15.15%	17.94%	-12.23%	12.32%	3.57%	-	-
Horiz. %	139.45%	138.67%	120.42%	102.11%	116.33%	103.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	107,117	96,064	89,687	82,142	62,416	52,800	51,905	12.82%
YoY %	11.51%	7.11%	9.19%	31.60%	18.21%	1.72%	-	-
Horiz. %	206.37%	185.08%	172.79%	158.25%	120.25%	101.72%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	8,737	6,413	6,054	5,106	1,200	398	797	48.99%
YoY %	36.24%	5.93%	18.57%	325.50%	201.51%	-50.06%	-	-
Horiz. %	1,096.24%	804.64%	759.60%	640.65%	150.56%	49.94%	100.00%	-
Div Payout %	50.86%	53.78%	44.18%	23.84%	11.02%	42.71%	15.20%	-
YoY %	-5.43%	21.73%	85.32%	116.33%	-74.20%	180.99%	-	-
Horiz. %	334.61%	353.82%	290.66%	156.84%	72.50%	280.99%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	107,117	96,064	89,687	82,142	62,416	52,800	51,905	12.82%
YoY %	11.51%	7.11%	9.19%	31.60%	18.21%	1.72%	-	-
Horiz. %	206.37%	185.08%	172.79%	158.25%	120.25%	101.72%	100.00%	-
NOSH	109,303	109,164	108,057	42,782	40,010	39,999	39,927	18.25%
YoY %	0.13%	1.02%	152.58%	6.93%	0.03%	0.18%	-	-
Horiz. %	273.76%	273.41%	270.64%	107.15%	100.21%	100.18%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	7.82%	5.59%	7.27%	12.63%	6.06%	0.62%	3.49%	-
YoY %	39.89%	-23.11%	-42.44%	108.42%	877.42%	-82.23%	-	-
Horiz. %	224.07%	160.17%	208.31%	361.89%	173.64%	17.77%	100.00%	-
ROE	16.04%	12.41%	15.28%	26.07%	17.45%	1.77%	10.10%	-
YoY %	29.25%	-18.78%	-41.39%	49.40%	885.88%	-82.48%	-	-
Horiz. %	158.81%	122.87%	151.29%	258.12%	172.77%	17.52%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	200.90	195.30	174.44	396.47	449.24	378.17	376.66	-9.93%
YoY %	2.87%	11.96%	-56.00%	-11.75%	18.79%	0.40%	-	-
Horiz. %	53.34%	51.85%	46.31%	105.26%	119.27%	100.40%	100.00%	-
EPS	15.72	10.92	12.68	50.06	27.23	2.33	13.13	3.04%
YoY %	43.96%	-13.88%	-74.67%	83.84%	1,068.67%	-82.25%	-	-
Horiz. %	119.73%	83.17%	96.57%	381.26%	207.39%	17.75%	100.00%	-
DPS	8.00	5.90	5.60	11.94	3.00	1.00	2.00	25.96%
YoY %	35.59%	5.36%	-53.10%	298.00%	200.00%	-50.00%	-	-
Horiz. %	400.00%	295.00%	280.00%	597.00%	150.00%	50.00%	100.00%	-
NAPS	0.98	0.88	0.83	1.92	1.56	1.32	1.30	-4.59%
YoY %	11.36%	6.02%	-56.77%	23.08%	18.18%	1.54%	-	-
Horiz. %	75.38%	67.69%	63.85%	147.69%	120.00%	101.54%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 42,782
RPS	50.94	49.45	43.72	39.34	41.69	35.09	34.88	6.50%
YoY %	3.01%	13.11%	11.13%	-5.64%	18.81%	0.60%	-	-
Horiz. %	146.04%	141.77%	125.34%	112.79%	119.52%	100.60%	100.00%	-
EPS	3.99	2.77	3.18	4.97	2.53	0.22	1.22	21.81%
YoY %	44.04%	-12.89%	-36.02%	96.44%	1,050.00%	-81.97%	-	-
Horiz. %	327.05%	227.05%	260.66%	407.38%	207.38%	18.03%	100.00%	-
DPS	2.03	1.49	1.40	1.18	0.28	0.09	0.18	49.69%
YoY %	36.24%	6.43%	18.64%	321.43%	211.11%	-50.00%	-	-
Horiz. %	1,127.78%	827.78%	777.78%	655.56%	155.56%	50.00%	100.00%	-
NAPS	0.2485	0.2228	0.208	0.1905	0.1448	0.1225	0.1204	12.82%
YoY %	11.54%	7.12%	9.19%	31.56%	18.20%	1.74%	-	-
Horiz. %	206.40%	185.05%	172.76%	158.22%	120.27%	101.74%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	1.28	0.96	1.07	1.57	0.20	0.22	0.34	-
P/RPS	0.64	0.49	0.61	0.40	0.04	0.06	0.09	38.63%
YoY %	30.61%	-19.67%	52.50%	900.00%	-33.33%	-33.33%	-	-
Horiz. %	711.11%	544.44%	677.78%	444.44%	44.44%	66.67%	100.00%	-
P/EPS	8.14	8.79	8.44	3.14	0.73	9.44	2.59	21.00%
YoY %	-7.39%	4.15%	168.79%	330.14%	-92.27%	264.48%	-	-
Horiz. %	314.29%	339.38%	325.87%	121.24%	28.19%	364.48%	100.00%	-
EY	12.28	11.38	11.85	31.88	136.13	10.59	38.63	-17.37%
YoY %	7.91%	-3.97%	-62.83%	-76.58%	1,185.46%	-72.59%	-	-
Horiz. %	31.79%	29.46%	30.68%	82.53%	352.39%	27.41%	100.00%	-
DY	6.25	6.15	5.24	7.60	15.00	4.52	5.88	1.02%
YoY %	1.63%	17.37%	-31.05%	-49.33%	231.86%	-23.13%	-	-
Horiz. %	106.29%	104.59%	89.12%	129.25%	255.10%	76.87%	100.00%	-
P/NAPS	1.31	1.09	1.29	0.82	0.13	0.17	0.26	30.90%
YoY %	20.18%	-15.50%	57.32%	530.77%	-23.53%	-34.62%	-	-
Horiz. %	503.85%	419.23%	496.15%	315.38%	50.00%	65.38%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	23/05/13	18/05/12	05/05/11	26/05/10	15/05/09	06/05/08	30/05/07	-
Price	1.47	0.90	1.02	1.27	0.21	0.23	0.34	-
P/RPS	0.73	0.46	0.58	0.32	0.05	0.06	0.09	41.70%
YoY %	58.70%	-20.69%	81.25%	540.00%	-16.67%	-33.33%	-	-
Horiz. %	811.11%	511.11%	644.44%	355.56%	55.56%	66.67%	100.00%	-
P/EPS	9.35	8.24	8.04	2.54	0.77	9.87	2.59	23.83%
YoY %	13.47%	2.49%	216.54%	229.87%	-92.20%	281.08%	-	-
Horiz. %	361.00%	318.15%	310.42%	98.07%	29.73%	381.08%	100.00%	-
EY	10.69	12.14	12.44	39.41	129.64	10.13	38.63	-19.25%
YoY %	-11.94%	-2.41%	-68.43%	-69.60%	1,179.76%	-73.78%	-	-
Horiz. %	27.67%	31.43%	32.20%	102.02%	335.59%	26.22%	100.00%	-
DY	5.44	6.56	5.49	9.40	14.29	4.33	5.88	-1.28%
YoY %	-17.07%	19.49%	-41.60%	-34.22%	230.02%	-26.36%	-	-
Horiz. %	92.52%	111.56%	93.37%	159.86%	243.03%	73.64%	100.00%	-
P/NAPS	1.50	1.02	1.23	0.66	0.13	0.17	0.26	33.88%
YoY %	47.06%	-17.07%	86.36%	407.69%	-23.53%	-34.62%	-	-
Horiz. %	576.92%	392.31%	473.08%	253.85%	50.00%	65.38%	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