Highlights

[TOMYPAK] YoY Quarter Result on 2010-06-30 [#2]

Stock [TOMYPAK]: TOMYPAK HOLDINGS BHD
Announcement Date 19-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -32.54%    YoY -     -23.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 57,787 55,918 54,782 44,232 41,449 47,565 35,248 8.58%
  YoY % 3.34% 2.07% 23.85% 6.71% -12.86% 34.94% -
  Horiz. % 163.94% 158.64% 155.42% 125.49% 117.59% 134.94% 100.00%
PBT 4,997 7,164 3,021 3,718 4,915 1,161 28 137.09%
  YoY % -30.25% 137.14% -18.75% -24.35% 323.34% 4,046.43% -
  Horiz. % 17,846.43% 25,585.71% 10,789.29% 13,278.57% 17,553.57% 4,146.43% 100.00%
Tax -1,480 -1,704 -264 -243 -390 -142 -5 157.93%
  YoY % 13.15% -545.45% -8.64% 37.69% -174.65% -2,740.00% -
  Horiz. % 29,600.00% 34,080.00% 5,280.00% 4,860.00% 7,800.00% 2,840.00% 100.00%
NP 3,517 5,460 2,757 3,475 4,525 1,019 23 131.07%
  YoY % -35.59% 98.04% -20.66% -23.20% 344.06% 4,330.43% -
  Horiz. % 15,291.30% 23,739.13% 11,986.96% 15,108.70% 19,673.91% 4,430.43% 100.00%
NP to SH 3,517 5,460 2,757 3,475 4,525 1,019 23 131.07%
  YoY % -35.59% 98.04% -20.66% -23.20% 344.06% 4,330.43% -
  Horiz. % 15,291.30% 23,739.13% 11,986.96% 15,108.70% 19,673.91% 4,430.43% 100.00%
Tax Rate 29.62 % 23.79 % 8.74 % 6.54 % 7.93 % 12.23 % 17.86 % 8.79%
  YoY % 24.51% 172.20% 33.64% -17.53% -35.16% -31.52% -
  Horiz. % 165.85% 133.20% 48.94% 36.62% 44.40% 68.48% 100.00%
Total Cost 54,270 50,458 52,025 40,757 36,924 46,546 35,225 7.46%
  YoY % 7.55% -3.01% 27.65% 10.38% -20.67% 32.14% -
  Horiz. % 154.07% 143.24% 147.69% 115.70% 104.82% 132.14% 100.00%
Net Worth 108,468 100,464 91,176 84,072 65,614 53,727 50,074 13.74%
  YoY % 7.97% 10.19% 8.45% 28.13% 22.13% 7.29% -
  Horiz. % 216.61% 200.63% 182.08% 167.89% 131.03% 107.29% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 2,191 2,184 1,519 1,508 1,200 - - -
  YoY % 0.33% 43.72% 0.70% 25.72% 0.00% 0.00% -
  Horiz. % 182.57% 181.96% 126.61% 125.72% 100.00% - -
Div Payout % 62.31 % 40.00 % 55.12 % 43.42 % 26.53 % - % - % -
  YoY % 55.78% -27.43% 26.95% 63.66% 0.00% 0.00% -
  Horiz. % 234.87% 150.77% 207.76% 163.66% 100.00% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 108,468 100,464 91,176 84,072 65,614 53,727 50,074 13.74%
  YoY % 7.97% 10.19% 8.45% 28.13% 22.13% 7.29% -
  Horiz. % 216.61% 200.63% 182.08% 167.89% 131.03% 107.29% 100.00%
NOSH 109,563 109,200 108,543 43,114 40,008 39,960 38,333 19.11%
  YoY % 0.33% 0.61% 151.76% 7.76% 0.12% 4.25% -
  Horiz. % 285.82% 284.87% 283.16% 112.47% 104.37% 104.25% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 6.09 % 9.76 % 5.03 % 7.86 % 10.92 % 2.14 % 0.07 % 110.36%
  YoY % -37.60% 94.04% -36.01% -28.02% 410.28% 2,957.14% -
  Horiz. % 8,700.00% 13,942.86% 7,185.71% 11,228.57% 15,600.00% 3,057.14% 100.00%
ROE 3.24 % 5.43 % 3.02 % 4.13 % 6.90 % 1.90 % 0.05 % 100.29%
  YoY % -40.33% 79.80% -26.88% -40.14% 263.16% 3,700.00% -
  Horiz. % 6,480.00% 10,860.00% 6,040.00% 8,260.00% 13,800.00% 3,800.00% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 52.74 51.21 50.47 102.59 103.60 119.03 91.95 -8.84%
  YoY % 2.99% 1.47% -50.80% -0.97% -12.96% 29.45% -
  Horiz. % 57.36% 55.69% 54.89% 111.57% 112.67% 129.45% 100.00%
EPS 3.21 5.00 2.54 8.06 11.31 2.55 0.06 94.00%
  YoY % -35.80% 96.85% -68.49% -28.74% 343.53% 4,150.00% -
  Horiz. % 5,350.00% 8,333.33% 4,233.33% 13,433.33% 18,850.00% 4,250.00% 100.00%
DPS 2.00 2.00 1.40 3.50 3.00 0.00 0.00 -
  YoY % 0.00% 42.86% -60.00% 16.67% 0.00% 0.00% -
  Horiz. % 66.67% 66.67% 46.67% 116.67% 100.00% - -
NAPS 0.9900 0.9200 0.8400 1.9500 1.6400 1.3445 1.3063 -4.51%
  YoY % 7.61% 9.52% -56.92% 18.90% 21.98% 2.92% -
  Horiz. % 75.79% 70.43% 64.30% 149.28% 125.55% 102.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 420,359
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 13.75 13.30 13.03 10.52 9.86 11.32 8.39 8.57%
  YoY % 3.38% 2.07% 23.86% 6.69% -12.90% 34.92% -
  Horiz. % 163.89% 158.52% 155.30% 125.39% 117.52% 134.92% 100.00%
EPS 0.84 1.30 0.66 0.83 1.08 0.24 0.01 109.13%
  YoY % -35.38% 96.97% -20.48% -23.15% 350.00% 2,300.00% -
  Horiz. % 8,400.00% 13,000.00% 6,600.00% 8,300.00% 10,800.00% 2,400.00% 100.00%
DPS 0.52 0.52 0.36 0.36 0.29 0.00 0.00 -
  YoY % 0.00% 44.44% 0.00% 24.14% 0.00% 0.00% -
  Horiz. % 179.31% 179.31% 124.14% 124.14% 100.00% - -
NAPS 0.2580 0.2390 0.2169 0.2000 0.1561 0.1278 0.1191 13.74%
  YoY % 7.95% 10.19% 8.45% 28.12% 22.14% 7.30% -
  Horiz. % 216.62% 200.67% 182.12% 167.93% 131.07% 107.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.3800 0.9200 0.9600 1.5700 0.3100 0.2200 0.3400 -
P/RPS 2.62 1.80 1.90 1.53 0.30 0.18 0.37 38.53%
  YoY % 45.56% -5.26% 24.18% 410.00% 66.67% -51.35% -
  Horiz. % 708.11% 486.49% 513.51% 413.51% 81.08% 48.65% 100.00%
P/EPS 42.99 18.40 37.80 19.48 2.74 8.63 566.67 -34.91%
  YoY % 133.64% -51.32% 94.05% 610.95% -68.25% -98.48% -
  Horiz. % 7.59% 3.25% 6.67% 3.44% 0.48% 1.52% 100.00%
EY 2.33 5.43 2.65 5.13 36.48 11.59 0.18 53.17%
  YoY % -57.09% 104.91% -48.34% -85.94% 214.75% 6,338.89% -
  Horiz. % 1,294.44% 3,016.67% 1,472.22% 2,850.00% 20,266.67% 6,438.89% 100.00%
DY 1.45 2.17 1.46 2.23 9.68 0.00 0.00 -
  YoY % -33.18% 48.63% -34.53% -76.96% 0.00% 0.00% -
  Horiz. % 14.98% 22.42% 15.08% 23.04% 100.00% - -
P/NAPS 1.39 1.00 1.14 0.81 0.19 0.16 0.26 32.20%
  YoY % 39.00% -12.28% 40.74% 326.32% 18.75% -38.46% -
  Horiz. % 534.62% 384.62% 438.46% 311.54% 73.08% 61.54% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 19/08/13 14/08/12 19/08/11 19/08/10 19/08/09 18/08/08 27/08/07 -
Price 1.5200 1.1000 0.9300 1.8200 0.7700 0.2300 0.3100 -
P/RPS 2.88 2.15 1.84 1.77 0.74 0.19 0.34 42.73%
  YoY % 33.95% 16.85% 3.95% 139.19% 289.47% -44.12% -
  Horiz. % 847.06% 632.35% 541.18% 520.59% 217.65% 55.88% 100.00%
P/EPS 47.35 22.00 36.61 22.58 6.81 9.02 516.67 -32.83%
  YoY % 115.23% -39.91% 62.13% 231.57% -24.50% -98.25% -
  Horiz. % 9.16% 4.26% 7.09% 4.37% 1.32% 1.75% 100.00%
EY 2.11 4.55 2.73 4.43 14.69 11.09 0.19 49.31%
  YoY % -53.63% 66.67% -38.37% -69.84% 32.46% 5,736.84% -
  Horiz. % 1,110.53% 2,394.74% 1,436.84% 2,331.58% 7,731.58% 5,836.84% 100.00%
DY 1.32 1.82 1.51 1.92 3.90 0.00 0.00 -
  YoY % -27.47% 20.53% -21.35% -50.77% 0.00% 0.00% -
  Horiz. % 33.85% 46.67% 38.72% 49.23% 100.00% - -
P/NAPS 1.54 1.20 1.11 0.93 0.47 0.17 0.24 36.28%
  YoY % 28.33% 8.11% 19.35% 97.87% 176.47% -29.17% -
  Horiz. % 641.67% 500.00% 462.50% 387.50% 195.83% 70.83% 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
 
 

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