[TOMYPAK] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -15.11%
YoY- 36.96%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 49,420 43,492 44,232 47,115 40,142 40,913 41,449 12.40%
PBT 5,061 3,133 3,718 5,654 6,039 5,734 4,915 1.96%
Tax -861 -106 -243 -503 29 -63 -390 69.30%
NP 4,200 3,027 3,475 5,151 6,068 5,671 4,525 -4.83%
-
NP to SH 4,200 3,027 3,475 5,151 6,068 5,671 4,525 -4.83%
-
Tax Rate 17.01% 3.38% 6.54% 8.90% -0.48% 1.10% 7.93% -
Total Cost 45,220 40,465 40,757 41,964 34,074 35,242 36,924 14.42%
-
Net Worth 88,992 85,404 84,072 82,142 73,734 70,387 65,614 22.46%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 1,519 1,513 1,508 1,497 1,208 1,199 1,200 16.96%
Div Payout % 36.18% 50.00% 43.42% 29.07% 19.92% 21.16% 26.53% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 88,992 85,404 84,072 82,142 73,734 70,387 65,614 22.46%
NOSH 108,527 108,107 43,114 42,782 40,292 39,992 40,008 94.15%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.50% 6.96% 7.86% 10.93% 15.12% 13.86% 10.92% -
ROE 4.72% 3.54% 4.13% 6.27% 8.23% 8.06% 6.90% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 45.54 40.23 102.59 110.13 99.63 102.30 103.60 -42.10%
EPS 3.87 2.80 8.06 12.04 15.06 14.18 11.31 -50.98%
DPS 1.40 1.40 3.50 3.50 3.00 3.00 3.00 -39.75%
NAPS 0.82 0.79 1.95 1.92 1.83 1.76 1.64 -36.92%
Adjusted Per Share Value based on latest NOSH - 42,782
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 11.46 10.09 10.26 10.93 9.31 9.49 9.61 12.41%
EPS 0.97 0.70 0.81 1.19 1.41 1.32 1.05 -5.13%
DPS 0.35 0.35 0.35 0.35 0.28 0.28 0.28 15.99%
NAPS 0.2064 0.1981 0.195 0.1905 0.171 0.1633 0.1522 22.44%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.05 1.30 1.57 1.57 0.87 0.71 0.31 -
P/RPS 2.31 3.23 1.53 1.43 0.87 0.69 0.30 288.48%
P/EPS 27.13 46.43 19.48 13.04 5.78 5.01 2.74 359.18%
EY 3.69 2.15 5.13 7.67 17.31 19.97 36.48 -78.19%
DY 1.33 1.08 2.23 2.23 3.45 4.23 9.68 -73.27%
P/NAPS 1.28 1.65 0.81 0.82 0.48 0.40 0.19 255.46%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 04/11/10 19/08/10 26/05/10 25/02/10 17/11/09 19/08/09 -
Price 1.00 1.19 1.82 1.27 1.55 0.89 0.77 -
P/RPS 2.20 2.96 1.77 1.15 1.56 0.87 0.74 106.34%
P/EPS 25.84 42.50 22.58 10.55 10.29 6.28 6.81 142.68%
EY 3.87 2.35 4.43 9.48 9.72 15.93 14.69 -58.80%
DY 1.40 1.18 1.92 2.76 1.94 3.37 3.90 -49.39%
P/NAPS 1.22 1.51 0.93 0.66 0.85 0.51 0.47 88.54%

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