Highlights

[TOMYPAK] QoQ Quarter Result on 2011-06-30 [#2]

Stock [TOMYPAK]: TOMYPAK HOLDINGS BHD
Announcement Date 19-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -8.22%    YoY -     -20.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 52,143 51,546 54,730 54,782 51,355 49,420 43,492 12.84%
  QoQ % 1.16% -5.82% -0.09% 6.67% 3.92% 13.63% -
  Horiz. % 119.89% 118.52% 125.84% 125.96% 118.08% 113.63% 100.00%
PBT 4,888 3,182 4,581 3,021 3,270 5,061 3,133 34.48%
  QoQ % 53.61% -30.54% 51.64% -7.61% -35.39% 61.54% -
  Horiz. % 156.02% 101.56% 146.22% 96.43% 104.37% 161.54% 100.00%
Tax -1,362 -943 -1,177 -264 -266 -861 -106 447.74%
  QoQ % -44.43% 19.88% -345.83% 0.75% 69.11% -712.26% -
  Horiz. % 1,284.91% 889.62% 1,110.38% 249.06% 250.94% 812.26% 100.00%
NP 3,526 2,239 3,404 2,757 3,004 4,200 3,027 10.70%
  QoQ % 57.48% -34.22% 23.47% -8.22% -28.48% 38.75% -
  Horiz. % 116.48% 73.97% 112.45% 91.08% 99.24% 138.75% 100.00%
NP to SH 3,526 2,239 3,404 2,757 3,004 4,200 3,027 10.70%
  QoQ % 57.48% -34.22% 23.47% -8.22% -28.48% 38.75% -
  Horiz. % 116.48% 73.97% 112.45% 91.08% 99.24% 138.75% 100.00%
Tax Rate 27.86 % 29.64 % 25.69 % 8.74 % 8.13 % 17.01 % 3.38 % 307.52%
  QoQ % -6.01% 15.38% 193.94% 7.50% -52.20% 403.25% -
  Horiz. % 824.26% 876.92% 760.06% 258.58% 240.53% 503.25% 100.00%
Total Cost 48,617 49,307 51,326 52,025 48,351 45,220 40,465 13.00%
  QoQ % -1.40% -3.93% -1.34% 7.60% 6.92% 11.75% -
  Horiz. % 120.15% 121.85% 126.84% 128.57% 119.49% 111.75% 100.00%
Net Worth 96,064 93,472 93,230 91,176 89,687 88,992 85,404 8.15%
  QoQ % 2.77% 0.26% 2.25% 1.66% 0.78% 4.20% -
  Horiz. % 112.48% 109.45% 109.16% 106.76% 105.02% 104.20% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 1,637 1,630 1,626 1,519 1,512 1,519 1,513 5.38%
  QoQ % 0.44% 0.26% 7.01% 0.45% -0.43% 0.39% -
  Horiz. % 108.19% 107.72% 107.44% 100.40% 99.95% 100.39% 100.00%
Div Payout % 46.44 % 72.82 % 47.77 % 55.12 % 50.36 % 36.18 % 50.00 % -4.80%
  QoQ % -36.23% 52.44% -13.33% 9.45% 39.19% -27.64% -
  Horiz. % 92.88% 145.64% 95.54% 110.24% 100.72% 72.36% 100.00%
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 96,064 93,472 93,230 91,176 89,687 88,992 85,404 8.15%
  QoQ % 2.77% 0.26% 2.25% 1.66% 0.78% 4.20% -
  Horiz. % 112.48% 109.45% 109.16% 106.76% 105.02% 104.20% 100.00%
NOSH 109,164 108,689 108,407 108,543 108,057 108,527 108,107 0.65%
  QoQ % 0.44% 0.26% -0.12% 0.45% -0.43% 0.39% -
  Horiz. % 100.98% 100.54% 100.28% 100.40% 99.95% 100.39% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 6.76 % 4.34 % 6.22 % 5.03 % 5.85 % 8.50 % 6.96 % -1.92%
  QoQ % 55.76% -30.23% 23.66% -14.02% -31.18% 22.13% -
  Horiz. % 97.13% 62.36% 89.37% 72.27% 84.05% 122.13% 100.00%
ROE 3.67 % 2.40 % 3.65 % 3.02 % 3.35 % 4.72 % 3.54 % 2.43%
  QoQ % 52.92% -34.25% 20.86% -9.85% -29.03% 33.33% -
  Horiz. % 103.67% 67.80% 103.11% 85.31% 94.63% 133.33% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 47.77 47.43 50.49 50.47 47.53 45.54 40.23 12.12%
  QoQ % 0.72% -6.06% 0.04% 6.19% 4.37% 13.20% -
  Horiz. % 118.74% 117.90% 125.50% 125.45% 118.15% 113.20% 100.00%
EPS 3.23 2.06 3.14 2.54 2.78 3.87 2.80 9.98%
  QoQ % 56.80% -34.39% 23.62% -8.63% -28.17% 38.21% -
  Horiz. % 115.36% 73.57% 112.14% 90.71% 99.29% 138.21% 100.00%
DPS 1.50 1.50 1.50 1.40 1.40 1.40 1.40 4.70%
  QoQ % 0.00% 0.00% 7.14% 0.00% 0.00% 0.00% -
  Horiz. % 107.14% 107.14% 107.14% 100.00% 100.00% 100.00% 100.00%
NAPS 0.8800 0.8600 0.8600 0.8400 0.8300 0.8200 0.7900 7.45%
  QoQ % 2.33% 0.00% 2.38% 1.20% 1.22% 3.80% -
  Horiz. % 111.39% 108.86% 108.86% 106.33% 105.06% 103.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 420,359
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 12.40 12.26 13.02 13.03 12.22 11.76 10.35 12.79%
  QoQ % 1.14% -5.84% -0.08% 6.63% 3.91% 13.62% -
  Horiz. % 119.81% 118.45% 125.80% 125.89% 118.07% 113.62% 100.00%
EPS 0.84 0.53 0.81 0.66 0.71 1.00 0.72 10.81%
  QoQ % 58.49% -34.57% 22.73% -7.04% -29.00% 38.89% -
  Horiz. % 116.67% 73.61% 112.50% 91.67% 98.61% 138.89% 100.00%
DPS 0.39 0.39 0.39 0.36 0.36 0.36 0.36 5.48%
  QoQ % 0.00% 0.00% 8.33% 0.00% 0.00% 0.00% -
  Horiz. % 108.33% 108.33% 108.33% 100.00% 100.00% 100.00% 100.00%
NAPS 0.2285 0.2224 0.2218 0.2169 0.2134 0.2117 0.2032 8.13%
  QoQ % 2.74% 0.27% 2.26% 1.64% 0.80% 4.18% -
  Horiz. % 112.45% 109.45% 109.15% 106.74% 105.02% 104.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.9600 1.0000 0.8650 0.9600 1.0700 1.0500 1.3000 -
P/RPS 2.01 2.11 1.71 1.90 2.25 2.31 3.23 -27.09%
  QoQ % -4.74% 23.39% -10.00% -15.56% -2.60% -28.48% -
  Horiz. % 62.23% 65.33% 52.94% 58.82% 69.66% 71.52% 100.00%
P/EPS 29.72 48.54 27.55 37.80 38.49 27.13 46.43 -25.71%
  QoQ % -38.77% 76.19% -27.12% -1.79% 41.87% -41.57% -
  Horiz. % 64.01% 104.54% 59.34% 81.41% 82.90% 58.43% 100.00%
EY 3.36 2.06 3.63 2.65 2.60 3.69 2.15 34.63%
  QoQ % 63.11% -43.25% 36.98% 1.92% -29.54% 71.63% -
  Horiz. % 156.28% 95.81% 168.84% 123.26% 120.93% 171.63% 100.00%
DY 1.56 1.50 1.73 1.46 1.31 1.33 1.08 27.75%
  QoQ % 4.00% -13.29% 18.49% 11.45% -1.50% 23.15% -
  Horiz. % 144.44% 138.89% 160.19% 135.19% 121.30% 123.15% 100.00%
P/NAPS 1.09 1.16 1.01 1.14 1.29 1.28 1.65 -24.13%
  QoQ % -6.03% 14.85% -11.40% -11.63% 0.78% -22.42% -
  Horiz. % 66.06% 70.30% 61.21% 69.09% 78.18% 77.58% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 18/05/12 28/02/12 03/11/11 19/08/11 05/05/11 21/02/11 04/11/10 -
Price 0.9000 0.9900 0.9500 0.9300 1.0200 1.0000 1.1900 -
P/RPS 1.88 2.09 1.88 1.84 2.15 2.20 2.96 -26.09%
  QoQ % -10.05% 11.17% 2.17% -14.42% -2.27% -25.68% -
  Horiz. % 63.51% 70.61% 63.51% 62.16% 72.64% 74.32% 100.00%
P/EPS 27.86 48.06 30.25 36.61 36.69 25.84 42.50 -24.52%
  QoQ % -42.03% 58.88% -17.37% -0.22% 41.99% -39.20% -
  Horiz. % 65.55% 113.08% 71.18% 86.14% 86.33% 60.80% 100.00%
EY 3.59 2.08 3.31 2.73 2.73 3.87 2.35 32.61%
  QoQ % 72.60% -37.16% 21.25% 0.00% -29.46% 64.68% -
  Horiz. % 152.77% 88.51% 140.85% 116.17% 116.17% 164.68% 100.00%
DY 1.67 1.52 1.58 1.51 1.37 1.40 1.18 26.03%
  QoQ % 9.87% -3.80% 4.64% 10.22% -2.14% 18.64% -
  Horiz. % 141.53% 128.81% 133.90% 127.97% 116.10% 118.64% 100.00%
P/NAPS 1.02 1.15 1.10 1.11 1.23 1.22 1.51 -22.99%
  QoQ % -11.30% 4.55% -0.90% -9.76% 0.82% -19.21% -
  Horiz. % 67.55% 76.16% 72.85% 73.51% 81.46% 80.79% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

358  383  588  911 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.04 
 DNEX-WD 0.045+0.025 
 TRIVE 0.01-0.005 
 PDZ 0.190.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 EDUSPEC 0.020.00 
 MQTECH 0.075-0.005 
 IRIS 0.28+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers