[TOMYPAK] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -50.68%
YoY- 664.43%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 159,078 118,936 78,023 36,574 182,838 140,890 87,233 49.09%
PBT 20,758 14,719 8,986 4,071 7,933 6,012 1,742 419.35%
Tax -734 -763 -700 -310 -308 -380 -230 116.30%
NP 20,024 13,956 8,286 3,761 7,625 5,632 1,512 457.12%
-
NP to SH 20,024 13,956 8,286 3,761 7,625 5,632 1,512 457.12%
-
Tax Rate 3.54% 5.18% 7.79% 7.61% 3.88% 6.32% 13.20% -
Total Cost 139,054 104,980 69,737 32,813 175,213 135,258 85,721 37.93%
-
Net Worth 73,730 70,399 65,584 62,416 58,807 58,000 53,779 23.34%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,834 2,400 1,199 - 1,200 - - -
Div Payout % 24.14% 17.20% 14.48% - 15.74% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 73,730 70,399 65,584 62,416 58,807 58,000 53,779 23.34%
NOSH 40,289 40,000 39,990 40,010 40,005 40,000 40,000 0.47%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.59% 11.73% 10.62% 10.28% 4.17% 4.00% 1.73% -
ROE 27.16% 19.82% 12.63% 6.03% 12.97% 9.71% 2.81% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 394.84 297.34 195.10 91.41 457.04 352.23 218.08 48.38%
EPS 49.70 34.89 20.72 9.40 19.06 14.08 3.78 454.46%
DPS 12.00 6.00 3.00 0.00 3.00 0.00 0.00 -
NAPS 1.83 1.76 1.64 1.56 1.47 1.45 1.3445 22.74%
Adjusted Per Share Value based on latest NOSH - 40,010
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 37.29 27.88 18.29 8.57 42.86 33.03 20.45 49.09%
EPS 4.69 3.27 1.94 0.88 1.79 1.32 0.35 461.50%
DPS 1.13 0.56 0.28 0.00 0.28 0.00 0.00 -
NAPS 0.1728 0.165 0.1538 0.1463 0.1379 0.136 0.1261 23.30%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.87 0.71 0.31 0.20 0.20 0.23 0.22 -
P/RPS 0.22 0.24 0.16 0.22 0.04 0.07 0.10 68.91%
P/EPS 1.75 2.03 1.50 2.13 1.05 1.63 5.82 -55.01%
EY 57.13 49.14 66.84 47.00 95.30 61.22 17.18 122.30%
DY 13.79 8.45 9.68 0.00 15.00 0.00 0.00 -
P/NAPS 0.48 0.40 0.19 0.13 0.14 0.16 0.16 107.59%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 17/11/09 19/08/09 15/05/09 23/02/09 17/11/08 18/08/08 -
Price 1.55 0.89 0.77 0.21 0.20 0.22 0.23 -
P/RPS 0.39 0.30 0.39 0.23 0.04 0.06 0.11 131.97%
P/EPS 3.12 2.55 3.72 2.23 1.05 1.56 6.08 -35.82%
EY 32.06 39.20 26.91 44.76 95.30 64.00 16.43 55.96%
DY 7.74 6.74 3.90 0.00 15.00 0.00 0.00 -
P/NAPS 0.85 0.51 0.47 0.13 0.14 0.15 0.17 191.54%

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