[TOMYPAK] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 7.0%
YoY- 204.47%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 43,492 44,232 47,115 40,142 40,913 41,449 36,574 12.23%
PBT 3,133 3,718 5,654 6,039 5,734 4,915 4,071 -16.00%
Tax -106 -243 -503 29 -63 -390 -310 -51.06%
NP 3,027 3,475 5,151 6,068 5,671 4,525 3,761 -13.46%
-
NP to SH 3,027 3,475 5,151 6,068 5,671 4,525 3,761 -13.46%
-
Tax Rate 3.38% 6.54% 8.90% -0.48% 1.10% 7.93% 7.61% -
Total Cost 40,465 40,757 41,964 34,074 35,242 36,924 32,813 14.98%
-
Net Worth 85,404 84,072 82,142 73,734 70,387 65,614 62,416 23.22%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 1,513 1,508 1,497 1,208 1,199 1,200 - -
Div Payout % 50.00% 43.42% 29.07% 19.92% 21.16% 26.53% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 85,404 84,072 82,142 73,734 70,387 65,614 62,416 23.22%
NOSH 108,107 43,114 42,782 40,292 39,992 40,008 40,010 93.87%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.96% 7.86% 10.93% 15.12% 13.86% 10.92% 10.28% -
ROE 3.54% 4.13% 6.27% 8.23% 8.06% 6.90% 6.03% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 40.23 102.59 110.13 99.63 102.30 103.60 91.41 -42.11%
EPS 2.80 8.06 12.04 15.06 14.18 11.31 9.40 -55.36%
DPS 1.40 3.50 3.50 3.00 3.00 3.00 0.00 -
NAPS 0.79 1.95 1.92 1.83 1.76 1.64 1.56 -36.44%
Adjusted Per Share Value based on latest NOSH - 40,292
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.20 10.37 11.05 9.41 9.59 9.72 8.57 12.29%
EPS 0.71 0.81 1.21 1.42 1.33 1.06 0.88 -13.32%
DPS 0.35 0.35 0.35 0.28 0.28 0.28 0.00 -
NAPS 0.2002 0.1971 0.1926 0.1729 0.165 0.1538 0.1463 23.23%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.30 1.57 1.57 0.87 0.71 0.31 0.20 -
P/RPS 3.23 1.53 1.43 0.87 0.69 0.30 0.22 498.60%
P/EPS 46.43 19.48 13.04 5.78 5.01 2.74 2.13 678.87%
EY 2.15 5.13 7.67 17.31 19.97 36.48 47.00 -87.18%
DY 1.08 2.23 2.23 3.45 4.23 9.68 0.00 -
P/NAPS 1.65 0.81 0.82 0.48 0.40 0.19 0.13 443.27%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 04/11/10 19/08/10 26/05/10 25/02/10 17/11/09 19/08/09 15/05/09 -
Price 1.19 1.82 1.27 1.55 0.89 0.77 0.21 -
P/RPS 2.96 1.77 1.15 1.56 0.87 0.74 0.23 448.32%
P/EPS 42.50 22.58 10.55 10.29 6.28 6.81 2.23 612.21%
EY 2.35 4.43 9.48 9.72 15.93 14.69 44.76 -85.95%
DY 1.18 1.92 2.76 1.94 3.37 3.90 0.00 -
P/NAPS 1.51 0.93 0.66 0.85 0.51 0.47 0.13 412.12%

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