[TOMYPAK] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
04-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -9.94%
YoY- -16.51%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 212,274 205,420 184,258 179,784 182,692 188,460 159,078 21.27%
PBT 12,582 13,080 17,564 16,672 18,742 22,616 20,758 -28.44%
Tax -1,060 -1,064 -1,713 -1,136 -1,492 -2,012 -734 27.84%
NP 11,522 12,016 15,851 15,536 17,250 20,604 20,024 -30.88%
-
NP to SH 11,522 12,016 15,851 15,536 17,250 20,604 20,024 -30.88%
-
Tax Rate 8.42% 8.13% 9.75% 6.81% 7.96% 8.90% 3.54% -
Total Cost 200,752 193,404 168,407 164,248 165,442 167,856 139,054 27.82%
-
Net Worth 90,963 89,687 88,722 85,390 83,758 82,142 73,730 15.07%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 6,064 6,051 6,059 6,052 6,013 5,989 4,834 16.36%
Div Payout % 52.63% 50.36% 38.23% 38.96% 34.86% 29.07% 24.14% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 90,963 89,687 88,722 85,390 83,758 82,142 73,730 15.07%
NOSH 108,289 108,057 108,197 108,089 42,953 42,782 40,289 93.66%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.43% 5.85% 8.60% 8.64% 9.44% 10.93% 12.59% -
ROE 12.67% 13.40% 17.87% 18.19% 20.59% 25.08% 27.16% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 196.02 190.10 170.30 166.33 425.33 440.51 394.84 -37.38%
EPS 10.64 11.12 14.65 14.37 40.16 48.16 49.70 -64.31%
DPS 5.60 5.60 5.60 5.60 14.00 14.00 12.00 -39.91%
NAPS 0.84 0.83 0.82 0.79 1.95 1.92 1.83 -40.57%
Adjusted Per Share Value based on latest NOSH - 108,107
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 49.24 47.65 42.74 41.70 42.38 43.71 36.90 21.27%
EPS 2.67 2.79 3.68 3.60 4.00 4.78 4.64 -30.88%
DPS 1.41 1.40 1.41 1.40 1.39 1.39 1.12 16.64%
NAPS 0.211 0.208 0.2058 0.1981 0.1943 0.1905 0.171 15.08%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.96 1.07 1.05 1.30 1.57 1.57 0.87 -
P/RPS 0.49 0.56 0.62 0.78 0.37 0.36 0.22 70.79%
P/EPS 9.02 9.62 7.17 9.04 3.91 3.26 1.75 199.28%
EY 11.08 10.39 13.95 11.06 25.58 30.68 57.13 -66.59%
DY 5.83 5.23 5.33 4.31 8.92 8.92 13.79 -43.75%
P/NAPS 1.14 1.29 1.28 1.65 0.81 0.82 0.48 78.29%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 05/05/11 21/02/11 04/11/10 19/08/10 26/05/10 25/02/10 -
Price 0.93 1.02 1.00 1.19 1.82 1.27 1.55 -
P/RPS 0.47 0.54 0.59 0.72 0.43 0.29 0.39 13.28%
P/EPS 8.74 9.17 6.83 8.28 4.53 2.64 3.12 99.09%
EY 11.44 10.90 14.65 12.08 22.07 37.92 32.06 -49.78%
DY 6.02 5.49 5.60 4.71 7.69 11.02 7.74 -15.46%
P/NAPS 1.11 1.23 1.22 1.51 0.93 0.66 0.85 19.53%

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