[TOMYPAK] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 36.04%
YoY- -20.84%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 160,867 106,137 51,355 184,258 134,838 91,346 47,115 126.57%
PBT 10,873 6,291 3,270 17,564 12,504 9,371 5,654 54.58%
Tax -1,707 -530 -266 -1,713 -852 -746 -503 125.65%
NP 9,166 5,761 3,004 15,851 11,652 8,625 5,151 46.79%
-
NP to SH 9,166 5,761 3,004 15,851 11,652 8,625 5,151 46.79%
-
Tax Rate 15.70% 8.42% 8.13% 9.75% 6.81% 7.96% 8.90% -
Total Cost 151,701 100,376 48,351 168,407 123,186 82,721 41,964 135.36%
-
Net Worth 93,066 90,963 89,687 88,722 85,390 83,758 82,142 8.67%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 4,653 3,032 1,512 6,059 4,539 3,006 1,497 112.83%
Div Payout % 50.77% 52.63% 50.36% 38.23% 38.96% 34.86% 29.07% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 93,066 90,963 89,687 88,722 85,390 83,758 82,142 8.67%
NOSH 108,217 108,289 108,057 108,197 108,089 42,953 42,782 85.54%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.70% 5.43% 5.85% 8.60% 8.64% 9.44% 10.93% -
ROE 9.85% 6.33% 3.35% 17.87% 13.65% 10.30% 6.27% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 148.65 98.01 47.53 170.30 124.75 212.66 110.13 22.11%
EPS 8.47 5.32 2.78 14.65 10.78 20.08 12.04 -20.88%
DPS 4.30 2.80 1.40 5.60 4.20 7.00 3.50 14.69%
NAPS 0.86 0.84 0.83 0.82 0.79 1.95 1.92 -41.42%
Adjusted Per Share Value based on latest NOSH - 108,527
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 37.31 24.62 11.91 42.74 31.28 21.19 10.93 126.54%
EPS 2.13 1.34 0.70 3.68 2.70 2.00 1.19 47.36%
DPS 1.08 0.70 0.35 1.41 1.05 0.70 0.35 111.80%
NAPS 0.2159 0.211 0.208 0.2058 0.1981 0.1943 0.1905 8.69%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.865 0.96 1.07 1.05 1.30 1.57 1.57 -
P/RPS 0.58 0.98 2.25 0.62 1.04 0.74 1.43 -45.17%
P/EPS 10.21 18.05 38.49 7.17 12.06 7.82 13.04 -15.03%
EY 9.79 5.54 2.60 13.95 8.29 12.79 7.67 17.65%
DY 4.97 2.92 1.31 5.33 3.23 4.46 2.23 70.53%
P/NAPS 1.01 1.14 1.29 1.28 1.65 0.81 0.82 14.89%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 03/11/11 19/08/11 05/05/11 21/02/11 04/11/10 19/08/10 26/05/10 -
Price 0.95 0.93 1.02 1.00 1.19 1.82 1.27 -
P/RPS 0.64 0.95 2.15 0.59 0.95 0.86 1.15 -32.31%
P/EPS 11.22 17.48 36.69 6.83 11.04 9.06 10.55 4.18%
EY 8.92 5.72 2.73 14.65 9.06 11.03 9.48 -3.97%
DY 4.53 3.01 1.37 5.60 3.53 3.85 2.76 39.10%
P/NAPS 1.10 1.11 1.23 1.22 1.51 0.93 0.66 40.52%

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