[TOMYPAK] QoQ TTM 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- 6.94%
YoY- 96.59%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 184,259 174,981 172,402 169,619 159,078 160,884 173,628 4.03%
PBT 17,566 18,544 21,145 22,342 20,759 16,641 15,177 10.20%
Tax -1,713 -823 -780 -927 -734 -691 -778 69.00%
NP 15,853 17,721 20,365 21,415 20,025 15,950 14,399 6.60%
-
NP to SH 15,853 17,721 20,365 21,415 20,025 15,950 14,399 6.60%
-
Tax Rate 9.75% 4.44% 3.69% 4.15% 3.54% 4.15% 5.13% -
Total Cost 168,406 157,260 152,037 148,204 139,053 144,934 159,229 3.79%
-
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 6,039 5,728 5,414 5,106 3,608 3,600 2,400 84.68%
Div Payout % 38.10% 32.33% 26.59% 23.84% 18.02% 22.57% 16.67% -
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 8.60% 10.13% 11.81% 12.63% 12.59% 9.91% 8.29% -
ROE 17.81% 20.75% 24.22% 26.07% 27.16% 22.66% 21.94% -
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 169.78 161.86 399.87 396.47 394.81 402.28 433.97 -46.41%
EPS 14.61 16.39 47.24 50.06 49.70 39.88 35.99 -45.08%
DPS 5.56 5.30 12.56 11.94 9.00 9.00 6.00 -4.93%
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 43.20 41.02 40.42 39.76 37.29 37.72 40.70 4.04%
EPS 3.72 4.15 4.77 5.02 4.69 3.74 3.38 6.57%
DPS 1.42 1.34 1.27 1.20 0.85 0.84 0.56 85.63%
NAPS 0.2086 0.2002 0.1971 0.1926 0.1729 0.165 0.1538 22.46%
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 0.62 0.80 0.39 0.40 0.22 0.18 0.07 326.38%
P/EPS 7.19 7.93 3.32 3.14 1.75 1.78 0.86 310.33%
EY 13.91 12.61 30.09 31.88 57.13 56.17 116.10 -75.60%
DY 5.30 4.08 8.00 7.60 10.34 12.68 19.35 -57.72%
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 0.59 0.74 0.46 0.32 0.39 0.22 0.18 120.18%
P/EPS 6.85 7.26 3.85 2.54 3.12 2.23 2.14 116.73%
EY 14.61 13.77 25.95 39.41 32.06 44.81 46.74 -53.84%
DY 5.56 4.45 6.90 9.40 5.81 10.11 7.79 -20.08%
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