Highlights

[TOMYPAK] QoQ Quarter Result on 2011-09-30 [#3]

Stock [TOMYPAK]: TOMYPAK HOLDINGS BHD
Announcement Date 03-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     23.47%    YoY -     12.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 55,918 52,143 51,546 54,730 54,782 51,355 49,420 8.59%
  QoQ % 7.24% 1.16% -5.82% -0.09% 6.67% 3.92% -
  Horiz. % 113.15% 105.51% 104.30% 110.74% 110.85% 103.92% 100.00%
PBT 7,164 4,888 3,182 4,581 3,021 3,270 5,061 26.10%
  QoQ % 46.56% 53.61% -30.54% 51.64% -7.61% -35.39% -
  Horiz. % 141.55% 96.58% 62.87% 90.52% 59.69% 64.61% 100.00%
Tax -1,704 -1,362 -943 -1,177 -264 -266 -861 57.70%
  QoQ % -25.11% -44.43% 19.88% -345.83% 0.75% 69.11% -
  Horiz. % 197.91% 158.19% 109.52% 136.70% 30.66% 30.89% 100.00%
NP 5,460 3,526 2,239 3,404 2,757 3,004 4,200 19.13%
  QoQ % 54.85% 57.48% -34.22% 23.47% -8.22% -28.48% -
  Horiz. % 130.00% 83.95% 53.31% 81.05% 65.64% 71.52% 100.00%
NP to SH 5,460 3,526 2,239 3,404 2,757 3,004 4,200 19.13%
  QoQ % 54.85% 57.48% -34.22% 23.47% -8.22% -28.48% -
  Horiz. % 130.00% 83.95% 53.31% 81.05% 65.64% 71.52% 100.00%
Tax Rate 23.79 % 27.86 % 29.64 % 25.69 % 8.74 % 8.13 % 17.01 % 25.09%
  QoQ % -14.61% -6.01% 15.38% 193.94% 7.50% -52.20% -
  Horiz. % 139.86% 163.79% 174.25% 151.03% 51.38% 47.80% 100.00%
Total Cost 50,458 48,617 49,307 51,326 52,025 48,351 45,220 7.59%
  QoQ % 3.79% -1.40% -3.93% -1.34% 7.60% 6.92% -
  Horiz. % 111.58% 107.51% 109.04% 113.50% 115.05% 106.92% 100.00%
Net Worth 100,464 96,064 93,472 93,230 91,176 89,687 88,992 8.43%
  QoQ % 4.58% 2.77% 0.26% 2.25% 1.66% 0.78% -
  Horiz. % 112.89% 107.95% 105.03% 104.76% 102.45% 100.78% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 2,184 1,637 1,630 1,626 1,519 1,512 1,519 27.40%
  QoQ % 33.38% 0.44% 0.26% 7.01% 0.45% -0.43% -
  Horiz. % 143.74% 107.77% 107.30% 107.02% 100.01% 99.57% 100.00%
Div Payout % 40.00 % 46.44 % 72.82 % 47.77 % 55.12 % 50.36 % 36.18 % 6.93%
  QoQ % -13.87% -36.23% 52.44% -13.33% 9.45% 39.19% -
  Horiz. % 110.56% 128.36% 201.27% 132.03% 152.35% 139.19% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 100,464 96,064 93,472 93,230 91,176 89,687 88,992 8.43%
  QoQ % 4.58% 2.77% 0.26% 2.25% 1.66% 0.78% -
  Horiz. % 112.89% 107.95% 105.03% 104.76% 102.45% 100.78% 100.00%
NOSH 109,200 109,164 108,689 108,407 108,543 108,057 108,527 0.41%
  QoQ % 0.03% 0.44% 0.26% -0.12% 0.45% -0.43% -
  Horiz. % 100.62% 100.59% 100.15% 99.89% 100.01% 99.57% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.76 % 6.76 % 4.34 % 6.22 % 5.03 % 5.85 % 8.50 % 9.66%
  QoQ % 44.38% 55.76% -30.23% 23.66% -14.02% -31.18% -
  Horiz. % 114.82% 79.53% 51.06% 73.18% 59.18% 68.82% 100.00%
ROE 5.43 % 3.67 % 2.40 % 3.65 % 3.02 % 3.35 % 4.72 % 9.80%
  QoQ % 47.96% 52.92% -34.25% 20.86% -9.85% -29.03% -
  Horiz. % 115.04% 77.75% 50.85% 77.33% 63.98% 70.97% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 51.21 47.77 47.43 50.49 50.47 47.53 45.54 8.14%
  QoQ % 7.20% 0.72% -6.06% 0.04% 6.19% 4.37% -
  Horiz. % 112.45% 104.90% 104.15% 110.87% 110.83% 104.37% 100.00%
EPS 5.00 3.23 2.06 3.14 2.54 2.78 3.87 18.64%
  QoQ % 54.80% 56.80% -34.39% 23.62% -8.63% -28.17% -
  Horiz. % 129.20% 83.46% 53.23% 81.14% 65.63% 71.83% 100.00%
DPS 2.00 1.50 1.50 1.50 1.40 1.40 1.40 26.87%
  QoQ % 33.33% 0.00% 0.00% 7.14% 0.00% 0.00% -
  Horiz. % 142.86% 107.14% 107.14% 107.14% 100.00% 100.00% 100.00%
NAPS 0.9200 0.8800 0.8600 0.8600 0.8400 0.8300 0.8200 7.98%
  QoQ % 4.55% 2.33% 0.00% 2.38% 1.20% 1.22% -
  Horiz. % 112.20% 107.32% 104.88% 104.88% 102.44% 101.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 420,359
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 13.30 12.40 12.26 13.02 13.03 12.22 11.76 8.56%
  QoQ % 7.26% 1.14% -5.84% -0.08% 6.63% 3.91% -
  Horiz. % 113.10% 105.44% 104.25% 110.71% 110.80% 103.91% 100.00%
EPS 1.30 0.84 0.53 0.81 0.66 0.71 1.00 19.13%
  QoQ % 54.76% 58.49% -34.57% 22.73% -7.04% -29.00% -
  Horiz. % 130.00% 84.00% 53.00% 81.00% 66.00% 71.00% 100.00%
DPS 0.52 0.39 0.39 0.39 0.36 0.36 0.36 27.81%
  QoQ % 33.33% 0.00% 0.00% 8.33% 0.00% 0.00% -
  Horiz. % 144.44% 108.33% 108.33% 108.33% 100.00% 100.00% 100.00%
NAPS 0.2390 0.2285 0.2224 0.2218 0.2169 0.2134 0.2117 8.43%
  QoQ % 4.60% 2.74% 0.27% 2.26% 1.64% 0.80% -
  Horiz. % 112.90% 107.94% 105.05% 104.77% 102.46% 100.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.9200 0.9600 1.0000 0.8650 0.9600 1.0700 1.0500 -
P/RPS 1.80 2.01 2.11 1.71 1.90 2.25 2.31 -15.33%
  QoQ % -10.45% -4.74% 23.39% -10.00% -15.56% -2.60% -
  Horiz. % 77.92% 87.01% 91.34% 74.03% 82.25% 97.40% 100.00%
P/EPS 18.40 29.72 48.54 27.55 37.80 38.49 27.13 -22.83%
  QoQ % -38.09% -38.77% 76.19% -27.12% -1.79% 41.87% -
  Horiz. % 67.82% 109.55% 178.92% 101.55% 139.33% 141.87% 100.00%
EY 5.43 3.36 2.06 3.63 2.65 2.60 3.69 29.41%
  QoQ % 61.61% 63.11% -43.25% 36.98% 1.92% -29.54% -
  Horiz. % 147.15% 91.06% 55.83% 98.37% 71.82% 70.46% 100.00%
DY 2.17 1.56 1.50 1.73 1.46 1.31 1.33 38.63%
  QoQ % 39.10% 4.00% -13.29% 18.49% 11.45% -1.50% -
  Horiz. % 163.16% 117.29% 112.78% 130.08% 109.77% 98.50% 100.00%
P/NAPS 1.00 1.09 1.16 1.01 1.14 1.29 1.28 -15.19%
  QoQ % -8.26% -6.03% 14.85% -11.40% -11.63% 0.78% -
  Horiz. % 78.12% 85.16% 90.62% 78.91% 89.06% 100.78% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 14/08/12 18/05/12 28/02/12 03/11/11 19/08/11 05/05/11 21/02/11 -
Price 1.1000 0.9000 0.9900 0.9500 0.9300 1.0200 1.0000 -
P/RPS 2.15 1.88 2.09 1.88 1.84 2.15 2.20 -1.52%
  QoQ % 14.36% -10.05% 11.17% 2.17% -14.42% -2.27% -
  Horiz. % 97.73% 85.45% 95.00% 85.45% 83.64% 97.73% 100.00%
P/EPS 22.00 27.86 48.06 30.25 36.61 36.69 25.84 -10.18%
  QoQ % -21.03% -42.03% 58.88% -17.37% -0.22% 41.99% -
  Horiz. % 85.14% 107.82% 185.99% 117.07% 141.68% 141.99% 100.00%
EY 4.55 3.59 2.08 3.31 2.73 2.73 3.87 11.41%
  QoQ % 26.74% 72.60% -37.16% 21.25% 0.00% -29.46% -
  Horiz. % 117.57% 92.76% 53.75% 85.53% 70.54% 70.54% 100.00%
DY 1.82 1.67 1.52 1.58 1.51 1.37 1.40 19.13%
  QoQ % 8.98% 9.87% -3.80% 4.64% 10.22% -2.14% -
  Horiz. % 130.00% 119.29% 108.57% 112.86% 107.86% 97.86% 100.00%
P/NAPS 1.20 1.02 1.15 1.10 1.11 1.23 1.22 -1.10%
  QoQ % 17.65% -11.30% 4.55% -0.90% -9.76% 0.82% -
  Horiz. % 98.36% 83.61% 94.26% 90.16% 90.98% 100.82% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

340  475  583  842 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.245+0.03 
 PDZ 0.25+0.06 
 DNEX-WD 0.035+0.015 
 TRIVE 0.0150.00 
 VSOLAR 0.055-0.015 
 AT 0.085-0.01 
 DGB 0.045-0.005 
 PDZ-WB 0.06+0.015 
 IRIS 0.2750.00 
 EDUSPEC 0.025+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