[TOMYPAK] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 12.29%
YoY- 147.8%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 215,818 214,489 179,784 158,581 187,853 148,965 154,968 5.67%
PBT 23,588 14,497 16,672 19,625 8,016 2,673 7,336 21.46%
Tax -5,793 -2,276 -1,136 -1,017 -506 -86 -45 124.54%
NP 17,794 12,221 15,536 18,608 7,509 2,586 7,290 16.01%
-
NP to SH 17,794 12,221 15,536 18,608 7,509 2,586 7,290 16.01%
-
Tax Rate 24.56% 15.70% 6.81% 5.18% 6.31% 3.22% 0.61% -
Total Cost 198,024 202,268 164,248 139,973 180,344 146,378 147,677 5.00%
-
Net Worth 102,493 93,066 85,390 70,399 58,000 53,071 51,655 12.08%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 7,995 6,204 6,052 3,199 - - - -
Div Payout % 44.93% 50.77% 38.96% 17.20% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 102,493 93,066 85,390 70,399 58,000 53,071 51,655 12.08%
NOSH 109,035 108,217 108,089 39,999 39,999 39,999 39,999 18.17%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.25% 5.70% 8.64% 11.73% 4.00% 1.74% 4.70% -
ROE 17.36% 13.13% 18.19% 26.43% 12.95% 4.87% 14.11% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 197.93 198.20 166.33 396.45 469.63 372.41 387.42 -10.58%
EPS 16.32 11.29 14.37 46.52 18.77 6.47 18.23 -1.82%
DPS 7.33 5.73 5.60 8.00 0.00 0.00 0.00 -
NAPS 0.94 0.86 0.79 1.76 1.45 1.3268 1.2914 -5.15%
Adjusted Per Share Value based on latest NOSH - 39,992
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 50.60 50.28 42.15 37.18 44.04 34.92 36.33 5.67%
EPS 4.17 2.87 3.64 4.36 1.76 0.61 1.71 16.00%
DPS 1.87 1.45 1.42 0.75 0.00 0.00 0.00 -
NAPS 0.2403 0.2182 0.2002 0.165 0.136 0.1244 0.1211 12.08%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.05 0.865 1.30 0.71 0.23 0.29 0.25 -
P/RPS 0.53 0.44 0.78 0.18 0.05 0.08 0.06 43.72%
P/EPS 6.43 7.66 9.04 1.53 1.23 4.48 1.37 29.36%
EY 15.54 13.06 11.06 65.52 81.62 22.30 72.91 -22.69%
DY 6.98 6.63 4.31 11.27 0.00 0.00 0.00 -
P/NAPS 1.12 1.01 1.65 0.40 0.16 0.22 0.19 34.36%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 03/11/11 04/11/10 17/11/09 17/11/08 29/11/07 27/11/06 -
Price 1.17 0.95 1.19 0.89 0.22 0.27 0.34 -
P/RPS 0.59 0.48 0.72 0.22 0.05 0.07 0.09 36.76%
P/EPS 7.17 8.41 8.28 1.91 1.17 4.18 1.87 25.08%
EY 13.95 11.89 12.08 52.27 85.33 23.95 53.61 -20.08%
DY 6.27 6.04 4.71 8.99 0.00 0.00 0.00 -
P/NAPS 1.24 1.10 1.51 0.51 0.15 0.20 0.26 29.70%

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