[TOMYPAK] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -4.9%
YoY- 41.43%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 188,499 184,259 174,981 172,402 169,619 159,078 160,884 11.14%
PBT 15,182 17,566 18,544 21,145 22,342 20,759 16,641 -5.93%
Tax -1,476 -1,713 -823 -780 -927 -734 -691 65.93%
NP 13,706 15,853 17,721 20,365 21,415 20,025 15,950 -9.62%
-
NP to SH 13,706 15,853 17,721 20,365 21,415 20,025 15,950 -9.62%
-
Tax Rate 9.72% 9.75% 4.44% 3.69% 4.15% 3.54% 4.15% -
Total Cost 174,793 168,406 157,260 152,037 148,204 139,053 144,934 13.31%
-
Net Worth 89,687 88,992 85,404 84,072 82,142 73,734 70,387 17.54%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 6,054 6,039 5,728 5,414 5,106 3,608 3,600 41.45%
Div Payout % 44.18% 38.10% 32.33% 26.59% 23.84% 18.02% 22.57% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 89,687 88,992 85,404 84,072 82,142 73,734 70,387 17.54%
NOSH 108,057 108,527 108,107 43,114 42,782 40,292 39,992 94.11%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 7.27% 8.60% 10.13% 11.81% 12.63% 12.59% 9.91% -
ROE 15.28% 17.81% 20.75% 24.22% 26.07% 27.16% 22.66% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 174.44 169.78 161.86 399.87 396.47 394.81 402.28 -42.73%
EPS 12.68 14.61 16.39 47.24 50.06 49.70 39.88 -53.44%
DPS 5.60 5.56 5.30 12.56 11.94 9.00 9.00 -27.13%
NAPS 0.83 0.82 0.79 1.95 1.92 1.83 1.76 -39.44%
Adjusted Per Share Value based on latest NOSH - 43,114
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 43.72 42.74 40.59 39.99 39.34 36.90 37.32 11.13%
EPS 3.18 3.68 4.11 4.72 4.97 4.64 3.70 -9.61%
DPS 1.40 1.40 1.33 1.26 1.18 0.84 0.84 40.61%
NAPS 0.208 0.2064 0.1981 0.195 0.1905 0.171 0.1633 17.52%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.07 1.05 1.30 1.57 1.57 0.87 0.71 -
P/RPS 0.61 0.62 0.80 0.39 0.40 0.22 0.18 125.78%
P/EPS 8.44 7.19 7.93 3.32 3.14 1.75 1.78 182.50%
EY 11.85 13.91 12.61 30.09 31.88 57.13 56.17 -64.59%
DY 5.24 5.30 4.08 8.00 7.60 10.34 12.68 -44.54%
P/NAPS 1.29 1.28 1.65 0.81 0.82 0.48 0.40 118.43%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 05/05/11 21/02/11 04/11/10 19/08/10 26/05/10 25/02/10 17/11/09 -
Price 1.02 1.00 1.19 1.82 1.27 1.55 0.89 -
P/RPS 0.58 0.59 0.74 0.46 0.32 0.39 0.22 90.95%
P/EPS 8.04 6.85 7.26 3.85 2.54 3.12 2.23 135.30%
EY 12.44 14.61 13.77 25.95 39.41 32.06 44.81 -57.47%
DY 5.49 5.56 4.45 6.90 9.40 5.81 10.11 -33.46%
P/NAPS 1.23 1.22 1.51 0.93 0.66 0.85 0.51 79.93%

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