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

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 6.94%
YoY- 96.59%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 219,590 213,201 188,499 169,619 179,744 151,268 150,392 6.50%
PBT 23,060 15,672 15,182 22,342 11,423 399 5,574 26.67%
Tax -5,880 -3,746 -1,476 -927 -530 533 -330 61.54%
NP 17,180 11,926 13,706 21,415 10,893 932 5,244 21.84%
-
NP to SH 17,180 11,926 13,706 21,415 10,893 932 5,244 21.84%
-
Tax Rate 25.50% 23.90% 9.72% 4.15% 4.64% -133.58% 5.92% -
Total Cost 202,410 201,275 174,793 148,204 168,851 150,336 145,148 5.69%
-
Net Worth 107,117 96,064 89,687 82,142 62,416 52,800 51,905 12.82%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 8,737 6,413 6,054 5,106 1,200 398 797 48.99%
Div Payout % 50.86% 53.78% 44.18% 23.84% 11.02% 42.71% 15.20% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 107,117 96,064 89,687 82,142 62,416 52,800 51,905 12.82%
NOSH 109,303 109,164 108,057 42,782 40,010 39,999 39,927 18.25%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 7.82% 5.59% 7.27% 12.63% 6.06% 0.62% 3.49% -
ROE 16.04% 12.41% 15.28% 26.07% 17.45% 1.77% 10.10% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 200.90 195.30 174.44 396.47 449.24 378.17 376.66 -9.93%
EPS 15.72 10.92 12.68 50.06 27.23 2.33 13.13 3.04%
DPS 8.00 5.90 5.60 11.94 3.00 1.00 2.00 25.96%
NAPS 0.98 0.88 0.83 1.92 1.56 1.32 1.30 -4.59%
Adjusted Per Share Value based on latest NOSH - 42,782
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 51.48 49.98 44.19 39.76 42.14 35.46 35.26 6.50%
EPS 4.03 2.80 3.21 5.02 2.55 0.22 1.23 21.84%
DPS 2.05 1.50 1.42 1.20 0.28 0.09 0.19 48.59%
NAPS 0.2511 0.2252 0.2103 0.1926 0.1463 0.1238 0.1217 12.81%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
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%
P/EPS 8.14 8.79 8.44 3.14 0.73 9.44 2.59 21.00%
EY 12.28 11.38 11.85 31.88 136.13 10.59 38.63 -17.37%
DY 6.25 6.15 5.24 7.60 15.00 4.52 5.88 1.02%
P/NAPS 1.31 1.09 1.29 0.82 0.13 0.17 0.26 30.90%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
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%
P/EPS 9.35 8.24 8.04 2.54 0.77 9.87 2.59 23.83%
EY 10.69 12.14 12.44 39.41 129.64 10.13 38.63 -19.25%
DY 5.44 6.56 5.49 9.40 14.29 4.33 5.88 -1.28%
P/NAPS 1.50 1.02 1.23 0.66 0.13 0.17 0.26 33.88%

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