[TOMYPAK] QoQ TTM Result on 31-Dec-2000 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 52.04%
YoY- 169.47%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 87,352 86,003 81,923 78,875 79,141 77,314 58,218 31.02%
PBT 2,204 2,071 1,711 1,763 1,200 1,332 860 87.16%
Tax 285 285 285 285 154 7 7 1080.82%
NP 2,489 2,356 1,996 2,048 1,354 1,339 867 101.86%
-
NP to SH 2,489 2,356 1,996 2,048 1,347 1,332 860 102.95%
-
Tax Rate -12.93% -13.76% -16.66% -16.17% -12.83% -0.53% -0.81% -
Total Cost 84,863 83,647 79,927 76,827 77,787 75,975 57,351 29.82%
-
Net Worth 54,421 54,668 54,600 54,044 53,662 52,776 52,600 2.29%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 997 997 997 997 - 1,195 1,050 -3.39%
Div Payout % 40.06% 42.32% 49.96% 48.69% - 89.74% 122.09% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 54,421 54,668 54,600 54,044 53,662 52,776 52,600 2.29%
NOSH 19,934 19,952 20,000 19,942 19,948 19,915 20,000 -0.21%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 2.85% 2.74% 2.44% 2.60% 1.71% 1.73% 1.49% -
ROE 4.57% 4.31% 3.66% 3.79% 2.51% 2.52% 1.63% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 438.19 431.05 409.62 395.51 396.72 388.21 291.09 31.31%
EPS 12.49 11.81 9.98 10.27 6.75 6.69 4.30 103.44%
DPS 5.00 5.00 5.00 5.00 0.00 6.00 5.25 -3.19%
NAPS 2.73 2.74 2.73 2.71 2.69 2.65 2.63 2.51%
Adjusted Per Share Value based on latest NOSH - 19,942
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 20.26 19.95 19.00 18.30 18.36 17.93 13.50 31.04%
EPS 0.58 0.55 0.46 0.48 0.31 0.31 0.20 103.22%
DPS 0.23 0.23 0.23 0.23 0.00 0.28 0.24 -2.79%
NAPS 0.1262 0.1268 0.1266 0.1254 0.1245 0.1224 0.122 2.28%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.66 0.67 0.65 0.77 0.98 1.35 2.17 -
P/RPS 0.15 0.16 0.16 0.19 0.25 0.35 0.75 -65.76%
P/EPS 5.29 5.67 6.51 7.50 14.51 20.18 50.47 -77.73%
EY 18.92 17.62 15.35 13.34 6.89 4.95 1.98 349.68%
DY 7.58 7.46 7.69 6.49 0.00 4.45 2.42 113.92%
P/NAPS 0.24 0.24 0.24 0.28 0.36 0.51 0.83 -56.23%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 05/12/01 03/10/01 29/05/01 27/02/01 29/11/00 25/08/00 - -
Price 0.83 0.68 0.72 0.81 0.93 1.16 0.00 -
P/RPS 0.19 0.16 0.18 0.20 0.23 0.30 0.00 -
P/EPS 6.65 5.76 7.21 7.89 13.77 17.34 0.00 -
EY 15.04 17.37 13.86 12.68 7.26 5.77 0.00 -
DY 6.02 7.35 6.94 6.17 0.00 5.17 0.00 -
P/NAPS 0.30 0.25 0.26 0.30 0.35 0.44 0.00 -

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