[TOMYPAK] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 42.88%
YoY- 1068.78%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 159,078 160,884 173,628 179,744 182,838 178,119 163,585 -1.84%
PBT 20,759 16,641 15,177 11,423 7,932 4,927 1,532 465.67%
Tax -734 -691 -778 -530 -308 302 396 -
NP 20,025 15,950 14,399 10,893 7,624 5,229 1,928 374.01%
-
NP to SH 20,025 15,950 14,399 10,893 7,624 5,229 1,928 374.01%
-
Tax Rate 3.54% 4.15% 5.13% 4.64% 3.88% -6.13% -25.85% -
Total Cost 139,053 144,934 159,229 168,851 175,214 172,890 161,657 -9.52%
-
Net Worth 73,734 70,387 65,614 62,416 58,829 58,000 53,727 23.42%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 3,608 3,600 2,400 1,200 1,200 398 398 333.02%
Div Payout % 18.02% 22.57% 16.67% 11.02% 15.75% 7.61% 20.64% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 73,734 70,387 65,614 62,416 58,829 58,000 53,727 23.42%
NOSH 40,292 39,992 40,008 40,010 40,020 39,999 39,960 0.55%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.59% 9.91% 8.29% 6.06% 4.17% 2.94% 1.18% -
ROE 27.16% 22.66% 21.94% 17.45% 12.96% 9.02% 3.59% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 394.81 402.28 433.97 449.24 456.87 445.30 409.36 -2.37%
EPS 49.70 39.88 35.99 27.23 19.05 13.07 4.82 371.73%
DPS 9.00 9.00 6.00 3.00 3.00 1.00 1.00 330.94%
NAPS 1.83 1.76 1.64 1.56 1.47 1.45 1.3445 22.74%
Adjusted Per Share Value based on latest NOSH - 40,010
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 36.90 37.32 40.27 41.69 42.41 41.32 37.94 -1.83%
EPS 4.64 3.70 3.34 2.53 1.77 1.21 0.45 371.72%
DPS 0.84 0.84 0.56 0.28 0.28 0.09 0.09 341.49%
NAPS 0.171 0.1633 0.1522 0.1448 0.1365 0.1345 0.1246 23.42%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.87 0.71 0.31 0.20 0.20 0.23 0.22 -
P/RPS 0.22 0.18 0.07 0.04 0.04 0.05 0.05 167.79%
P/EPS 1.75 1.78 0.86 0.73 1.05 1.76 4.56 -47.09%
EY 57.13 56.17 116.10 136.13 95.25 56.84 21.93 88.99%
DY 10.34 12.68 19.35 15.00 15.00 4.35 4.55 72.59%
P/NAPS 0.48 0.40 0.19 0.13 0.14 0.16 0.16 107.59%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 17/11/09 19/08/09 15/05/09 23/02/09 17/11/08 18/08/08 -
Price 1.55 0.89 0.77 0.21 0.20 0.22 0.23 -
P/RPS 0.39 0.22 0.18 0.05 0.04 0.05 0.06 247.10%
P/EPS 3.12 2.23 2.14 0.77 1.05 1.68 4.77 -24.59%
EY 32.06 44.81 46.74 129.64 95.25 59.42 20.98 32.56%
DY 5.81 10.11 7.79 14.29 15.00 4.55 4.35 21.21%
P/NAPS 0.85 0.51 0.47 0.13 0.14 0.15 0.17 191.54%

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