[TOMYPAK] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 25.33%
YoY- 37.65%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 44,232 47,115 40,142 40,913 41,449 36,574 41,948 3.60%
PBT 3,718 5,654 6,039 5,734 4,915 4,071 1,921 55.49%
Tax -243 -503 29 -63 -390 -310 72 -
NP 3,475 5,151 6,068 5,671 4,525 3,761 1,993 45.01%
-
NP to SH 3,475 5,151 6,068 5,671 4,525 3,761 1,993 45.01%
-
Tax Rate 6.54% 8.90% -0.48% 1.10% 7.93% 7.61% -3.75% -
Total Cost 40,757 41,964 34,074 35,242 36,924 32,813 39,955 1.33%
-
Net Worth 84,072 82,142 73,734 70,387 65,614 62,416 58,829 26.95%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 1,508 1,497 1,208 1,199 1,200 - 1,200 16.50%
Div Payout % 43.42% 29.07% 19.92% 21.16% 26.53% - 60.24% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 84,072 82,142 73,734 70,387 65,614 62,416 58,829 26.95%
NOSH 43,114 42,782 40,292 39,992 40,008 40,010 40,020 5.10%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.86% 10.93% 15.12% 13.86% 10.92% 10.28% 4.75% -
ROE 4.13% 6.27% 8.23% 8.06% 6.90% 6.03% 3.39% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 102.59 110.13 99.63 102.30 103.60 91.41 104.82 -1.42%
EPS 8.06 12.04 15.06 14.18 11.31 9.40 4.98 37.97%
DPS 3.50 3.50 3.00 3.00 3.00 0.00 3.00 10.85%
NAPS 1.95 1.92 1.83 1.76 1.64 1.56 1.47 20.79%
Adjusted Per Share Value based on latest NOSH - 39,992
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 10.37 11.05 9.41 9.59 9.72 8.57 9.83 3.63%
EPS 0.81 1.21 1.42 1.33 1.06 0.88 0.47 43.88%
DPS 0.35 0.35 0.28 0.28 0.28 0.00 0.28 16.08%
NAPS 0.1971 0.1926 0.1729 0.165 0.1538 0.1463 0.1379 26.96%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.57 1.57 0.87 0.71 0.31 0.20 0.20 -
P/RPS 1.53 1.43 0.87 0.69 0.30 0.22 0.19 303.29%
P/EPS 19.48 13.04 5.78 5.01 2.74 2.13 4.02 187.18%
EY 5.13 7.67 17.31 19.97 36.48 47.00 24.90 -65.21%
DY 2.23 2.23 3.45 4.23 9.68 0.00 15.00 -72.03%
P/NAPS 0.81 0.82 0.48 0.40 0.19 0.13 0.14 223.32%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 26/05/10 25/02/10 17/11/09 19/08/09 15/05/09 23/02/09 -
Price 1.82 1.27 1.55 0.89 0.77 0.21 0.20 -
P/RPS 1.77 1.15 1.56 0.87 0.74 0.23 0.19 344.55%
P/EPS 22.58 10.55 10.29 6.28 6.81 2.23 4.02 216.98%
EY 4.43 9.48 9.72 15.93 14.69 44.76 24.90 -68.46%
DY 1.92 2.76 1.94 3.37 3.90 0.00 15.00 -74.69%
P/NAPS 0.93 0.66 0.85 0.51 0.47 0.13 0.14 254.60%

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