[TOMYPAK] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 10.16%
YoY- 448.02%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 216,120 212,274 182,692 156,046 174,466 145,200 156,554 5.51%
PBT 24,102 12,582 18,742 17,972 3,484 2,262 7,938 20.31%
Tax -6,130 -1,060 -1,492 -1,400 -460 -18 -58 117.28%
NP 17,972 11,522 17,250 16,572 3,024 2,244 7,880 14.71%
-
NP to SH 17,972 11,522 17,250 16,572 3,024 2,244 7,880 14.71%
-
Tax Rate 25.43% 8.42% 7.96% 7.79% 13.20% 0.80% 0.73% -
Total Cost 198,148 200,752 165,442 139,474 171,442 142,956 148,674 4.89%
-
Net Worth 100,329 90,963 83,758 65,584 53,779 52,345 50,127 12.24%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 7,633 6,064 6,013 2,399 - - - -
Div Payout % 42.48% 52.63% 34.86% 14.48% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 100,329 90,963 83,758 65,584 53,779 52,345 50,127 12.24%
NOSH 109,053 108,289 42,953 39,990 40,000 40,071 39,999 18.17%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 8.32% 5.43% 9.44% 10.62% 1.73% 1.55% 5.03% -
ROE 17.91% 12.67% 20.59% 25.27% 5.62% 4.29% 15.72% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 198.18 196.02 425.33 390.21 436.17 362.35 391.39 -10.71%
EPS 16.48 10.64 40.16 41.44 7.56 5.60 19.70 -2.92%
DPS 7.00 5.60 14.00 6.00 0.00 0.00 0.00 -
NAPS 0.92 0.84 1.95 1.64 1.3445 1.3063 1.2532 -5.01%
Adjusted Per Share Value based on latest NOSH - 40,008
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 50.67 49.76 42.83 36.58 40.90 34.04 36.70 5.51%
EPS 4.21 2.70 4.04 3.89 0.71 0.53 1.85 14.67%
DPS 1.79 1.42 1.41 0.56 0.00 0.00 0.00 -
NAPS 0.2352 0.2133 0.1964 0.1538 0.1261 0.1227 0.1175 12.25%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.92 0.96 1.57 0.31 0.22 0.34 0.25 -
P/RPS 0.46 0.49 0.37 0.08 0.05 0.09 0.06 40.37%
P/EPS 5.58 9.02 3.91 0.75 2.91 6.07 1.27 27.95%
EY 17.91 11.08 25.58 133.68 34.36 16.47 78.80 -21.86%
DY 7.61 5.83 8.92 19.35 0.00 0.00 0.00 -
P/NAPS 1.00 1.14 0.81 0.19 0.16 0.26 0.20 30.73%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 14/08/12 19/08/11 19/08/10 19/08/09 18/08/08 27/08/07 21/08/06 -
Price 1.10 0.93 1.82 0.77 0.23 0.31 0.23 -
P/RPS 0.56 0.47 0.43 0.20 0.05 0.09 0.06 45.05%
P/EPS 6.67 8.74 4.53 1.86 3.04 5.54 1.17 33.62%
EY 14.98 11.44 22.07 53.82 32.87 18.06 85.65 -25.19%
DY 6.36 6.02 7.69 7.79 0.00 0.00 0.00 -
P/NAPS 1.20 1.11 0.93 0.47 0.17 0.24 0.18 37.14%

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