Highlights

[TOMYPAK] QoQ Quarter Result on 2010-03-31 [#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 -     -15.11%    YoY -     36.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 49,420 43,492 44,232 47,115 40,142 40,913 41,449 12.41%
  QoQ % 13.63% -1.67% -6.12% 17.37% -1.88% -1.29% -
  Horiz. % 119.23% 104.93% 106.71% 113.67% 96.85% 98.71% 100.00%
PBT 5,061 3,133 3,718 5,654 6,039 5,734 4,915 1.97%
  QoQ % 61.54% -15.73% -34.24% -6.38% 5.32% 16.66% -
  Horiz. % 102.97% 63.74% 75.65% 115.04% 122.87% 116.66% 100.00%
Tax -861 -106 -243 -503 29 -63 -390 69.30%
  QoQ % -712.26% 56.38% 51.69% -1,834.48% 146.03% 83.85% -
  Horiz. % 220.77% 27.18% 62.31% 128.97% -7.44% 16.15% 100.00%
NP 4,200 3,027 3,475 5,151 6,068 5,671 4,525 -4.83%
  QoQ % 38.75% -12.89% -32.54% -15.11% 7.00% 25.33% -
  Horiz. % 92.82% 66.90% 76.80% 113.83% 134.10% 125.33% 100.00%
NP to SH 4,200 3,027 3,475 5,151 6,068 5,671 4,525 -4.83%
  QoQ % 38.75% -12.89% -32.54% -15.11% 7.00% 25.33% -
  Horiz. % 92.82% 66.90% 76.80% 113.83% 134.10% 125.33% 100.00%
Tax Rate 17.01 % 3.38 % 6.54 % 8.90 % -0.48 % 1.10 % 7.93 % 66.09%
  QoQ % 403.25% -48.32% -26.52% 1,954.17% -143.64% -86.13% -
  Horiz. % 214.50% 42.62% 82.47% 112.23% -6.05% 13.87% 100.00%
Total Cost 45,220 40,465 40,757 41,964 34,074 35,242 36,924 14.42%
  QoQ % 11.75% -0.72% -2.88% 23.16% -3.31% -4.56% -
  Horiz. % 122.47% 109.59% 110.38% 113.65% 92.28% 95.44% 100.00%
Net Worth 88,992 85,404 84,072 82,142 73,734 70,387 65,614 22.46%
  QoQ % 4.20% 1.58% 2.35% 11.40% 4.76% 7.27% -
  Horiz. % 135.63% 130.16% 128.13% 125.19% 112.38% 107.27% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 1,519 1,513 1,508 1,497 1,208 1,199 1,200 16.97%
  QoQ % 0.39% 0.30% 0.78% 23.88% 0.75% -0.04% -
  Horiz. % 126.59% 126.10% 125.72% 124.75% 100.71% 99.96% 100.00%
Div Payout % 36.18 % 50.00 % 43.42 % 29.07 % 19.92 % 21.16 % 26.53 % 22.91%
  QoQ % -27.64% 15.15% 49.36% 45.93% -5.86% -20.24% -
  Horiz. % 136.37% 188.47% 163.66% 109.57% 75.08% 79.76% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 88,992 85,404 84,072 82,142 73,734 70,387 65,614 22.46%
  QoQ % 4.20% 1.58% 2.35% 11.40% 4.76% 7.27% -
  Horiz. % 135.63% 130.16% 128.13% 125.19% 112.38% 107.27% 100.00%
NOSH 108,527 108,107 43,114 42,782 40,292 39,992 40,008 94.15%
  QoQ % 0.39% 150.75% 0.78% 6.18% 0.75% -0.04% -
  Horiz. % 271.26% 270.21% 107.76% 106.93% 100.71% 99.96% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.50 % 6.96 % 7.86 % 10.93 % 15.12 % 13.86 % 10.92 % -15.34%
  QoQ % 22.13% -11.45% -28.09% -27.71% 9.09% 26.92% -
  Horiz. % 77.84% 63.74% 71.98% 100.09% 138.46% 126.92% 100.00%
ROE 4.72 % 3.54 % 4.13 % 6.27 % 8.23 % 8.06 % 6.90 % -22.31%
  QoQ % 33.33% -14.29% -34.13% -23.82% 2.11% 16.81% -
  Horiz. % 68.41% 51.30% 59.86% 90.87% 119.28% 116.81% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 45.54 40.23 102.59 110.13 99.63 102.30 103.60 -42.10%
  QoQ % 13.20% -60.79% -6.85% 10.54% -2.61% -1.25% -
  Horiz. % 43.96% 38.83% 99.03% 106.30% 96.17% 98.75% 100.00%
EPS 3.87 2.80 8.06 12.04 15.06 14.18 11.31 -50.98%
  QoQ % 38.21% -65.26% -33.06% -20.05% 6.21% 25.38% -
  Horiz. % 34.22% 24.76% 71.26% 106.45% 133.16% 125.38% 100.00%
DPS 1.40 1.40 3.50 3.50 3.00 3.00 3.00 -39.75%
  QoQ % 0.00% -60.00% 0.00% 16.67% 0.00% 0.00% -
  Horiz. % 46.67% 46.67% 116.67% 116.67% 100.00% 100.00% 100.00%
NAPS 0.8200 0.7900 1.9500 1.9200 1.8300 1.7600 1.6400 -36.92%
  QoQ % 3.80% -59.49% 1.56% 4.92% 3.98% 7.32% -
  Horiz. % 50.00% 48.17% 118.90% 117.07% 111.59% 107.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 420,359
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 11.76 10.35 10.52 11.21 9.55 9.73 9.86 12.43%
  QoQ % 13.62% -1.62% -6.16% 17.38% -1.85% -1.32% -
  Horiz. % 119.27% 104.97% 106.69% 113.69% 96.86% 98.68% 100.00%
EPS 1.00 0.72 0.83 1.23 1.44 1.35 1.08 -4.99%
  QoQ % 38.89% -13.25% -32.52% -14.58% 6.67% 25.00% -
  Horiz. % 92.59% 66.67% 76.85% 113.89% 133.33% 125.00% 100.00%
DPS 0.36 0.36 0.36 0.36 0.29 0.29 0.29 15.46%
  QoQ % 0.00% 0.00% 0.00% 24.14% 0.00% 0.00% -
  Horiz. % 124.14% 124.14% 124.14% 124.14% 100.00% 100.00% 100.00%
NAPS 0.2117 0.2032 0.2000 0.1954 0.1754 0.1674 0.1561 22.45%
  QoQ % 4.18% 1.60% 2.35% 11.40% 4.78% 7.24% -
  Horiz. % 135.62% 130.17% 128.12% 125.18% 112.36% 107.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.0500 1.3000 1.5700 1.5700 0.8700 0.7100 0.3100 -
P/RPS 2.31 3.23 1.53 1.43 0.87 0.69 0.30 288.49%
  QoQ % -28.48% 111.11% 6.99% 64.37% 26.09% 130.00% -
  Horiz. % 770.00% 1,076.67% 510.00% 476.67% 290.00% 230.00% 100.00%
P/EPS 27.13 46.43 19.48 13.04 5.78 5.01 2.74 359.18%
  QoQ % -41.57% 138.35% 49.39% 125.61% 15.37% 82.85% -
  Horiz. % 990.15% 1,694.53% 710.95% 475.91% 210.95% 182.85% 100.00%
EY 3.69 2.15 5.13 7.67 17.31 19.97 36.48 -78.20%
  QoQ % 71.63% -58.09% -33.12% -55.69% -13.32% -45.26% -
  Horiz. % 10.12% 5.89% 14.06% 21.03% 47.45% 54.74% 100.00%
DY 1.33 1.08 2.23 2.23 3.45 4.23 9.68 -73.28%
  QoQ % 23.15% -51.57% 0.00% -35.36% -18.44% -56.30% -
  Horiz. % 13.74% 11.16% 23.04% 23.04% 35.64% 43.70% 100.00%
P/NAPS 1.28 1.65 0.81 0.82 0.48 0.40 0.19 255.46%
  QoQ % -22.42% 103.70% -1.22% 70.83% 20.00% 110.53% -
  Horiz. % 673.68% 868.42% 426.32% 431.58% 252.63% 210.53% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 04/11/10 19/08/10 26/05/10 25/02/10 17/11/09 19/08/09 -
Price 1.0000 1.1900 1.8200 1.2700 1.5500 0.8900 0.7700 -
P/RPS 2.20 2.96 1.77 1.15 1.56 0.87 0.74 106.35%
  QoQ % -25.68% 67.23% 53.91% -26.28% 79.31% 17.57% -
  Horiz. % 297.30% 400.00% 239.19% 155.41% 210.81% 117.57% 100.00%
P/EPS 25.84 42.50 22.58 10.55 10.29 6.28 6.81 142.68%
  QoQ % -39.20% 88.22% 114.03% 2.53% 63.85% -7.78% -
  Horiz. % 379.44% 624.08% 331.57% 154.92% 151.10% 92.22% 100.00%
EY 3.87 2.35 4.43 9.48 9.72 15.93 14.69 -58.80%
  QoQ % 64.68% -46.95% -53.27% -2.47% -38.98% 8.44% -
  Horiz. % 26.34% 16.00% 30.16% 64.53% 66.17% 108.44% 100.00%
DY 1.40 1.18 1.92 2.76 1.94 3.37 3.90 -49.40%
  QoQ % 18.64% -38.54% -30.43% 42.27% -42.43% -13.59% -
  Horiz. % 35.90% 30.26% 49.23% 70.77% 49.74% 86.41% 100.00%
P/NAPS 1.22 1.51 0.93 0.66 0.85 0.51 0.47 88.55%
  QoQ % -19.21% 62.37% 40.91% -22.35% 66.67% 8.51% -
  Horiz. % 259.57% 321.28% 197.87% 140.43% 180.85% 108.51% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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