[TOMYPAK] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 24.42%
YoY- -28.06%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 161,864 108,060 52,143 212,413 160,867 106,137 51,355 114.52%
PBT 17,691 12,051 4,888 14,054 10,873 6,291 3,270 207.23%
Tax -4,345 -3,065 -1,362 -2,650 -1,707 -530 -266 540.51%
NP 13,346 8,986 3,526 11,404 9,166 5,761 3,004 169.51%
-
NP to SH 13,346 8,986 3,526 11,404 9,166 5,761 3,004 169.51%
-
Tax Rate 24.56% 25.43% 27.86% 18.86% 15.70% 8.42% 8.13% -
Total Cost 148,518 99,074 48,617 201,009 151,701 100,376 48,351 110.87%
-
Net Worth 102,493 100,329 96,064 93,582 93,066 90,963 89,687 9.27%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 5,996 3,816 1,637 6,311 4,653 3,032 1,512 149.90%
Div Payout % 44.93% 42.48% 46.44% 55.34% 50.77% 52.63% 50.36% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 102,493 100,329 96,064 93,582 93,066 90,963 89,687 9.27%
NOSH 109,035 109,053 109,164 108,816 108,217 108,289 108,057 0.60%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.25% 8.32% 6.76% 5.37% 5.70% 5.43% 5.85% -
ROE 13.02% 8.96% 3.67% 12.19% 9.85% 6.33% 3.35% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 148.45 99.09 47.77 195.20 148.65 98.01 47.53 113.22%
EPS 12.24 8.24 3.23 10.48 8.47 5.32 2.78 167.90%
DPS 5.50 3.50 1.50 5.80 4.30 2.80 1.40 148.35%
NAPS 0.94 0.92 0.88 0.86 0.86 0.84 0.83 8.62%
Adjusted Per Share Value based on latest NOSH - 108,689
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 37.55 25.07 12.09 49.27 37.31 24.62 11.91 114.56%
EPS 3.10 2.08 0.82 2.65 2.13 1.34 0.70 168.94%
DPS 1.39 0.89 0.38 1.46 1.08 0.70 0.35 150.15%
NAPS 0.2377 0.2327 0.2228 0.2171 0.2159 0.211 0.208 9.27%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.05 0.92 0.96 1.00 0.865 0.96 1.07 -
P/RPS 0.71 0.93 2.01 0.51 0.58 0.98 2.25 -53.55%
P/EPS 8.58 11.17 29.72 9.54 10.21 18.05 38.49 -63.13%
EY 11.66 8.96 3.36 10.48 9.79 5.54 2.60 171.20%
DY 5.24 3.80 1.56 5.80 4.97 2.92 1.31 151.34%
P/NAPS 1.12 1.00 1.09 1.16 1.01 1.14 1.29 -8.96%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 14/08/12 18/05/12 28/02/12 03/11/11 19/08/11 05/05/11 -
Price 1.17 1.10 0.90 0.99 0.95 0.93 1.02 -
P/RPS 0.79 1.11 1.88 0.51 0.64 0.95 2.15 -48.60%
P/EPS 9.56 13.35 27.86 9.45 11.22 17.48 36.69 -59.10%
EY 10.46 7.49 3.59 10.59 8.92 5.72 2.73 144.25%
DY 4.70 3.18 1.67 5.86 4.53 3.01 1.37 126.95%
P/NAPS 1.24 1.20 1.02 1.15 1.10 1.11 1.23 0.53%

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