[TOMYPAK] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 7.61%
YoY- 162.61%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 216,724 212,413 184,258 159,078 182,838 148,953 152,820 5.98%
PBT 23,233 14,054 17,564 20,758 7,933 921 6,093 24.96%
Tax -5,981 -2,650 -1,713 -734 -308 617 -351 60.34%
NP 17,252 11,404 15,851 20,024 7,625 1,538 5,742 20.10%
-
NP to SH 17,252 11,404 15,851 20,024 7,625 1,538 5,742 20.10%
-
Tax Rate 25.74% 18.86% 9.75% 3.54% 3.88% -66.99% 5.76% -
Total Cost 199,472 201,009 168,407 139,054 175,213 147,415 147,078 5.20%
-
Net Worth 103,605 93,582 88,722 73,730 58,807 52,731 51,741 12.25%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 8,179 6,311 6,059 4,834 1,200 399 799 47.30%
Div Payout % 47.41% 55.34% 38.23% 24.14% 15.74% 25.97% 13.93% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 103,605 93,582 88,722 73,730 58,807 52,731 51,741 12.25%
NOSH 109,058 108,816 108,197 40,289 40,005 39,948 39,986 18.18%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.96% 5.37% 8.60% 12.59% 4.17% 1.03% 3.76% -
ROE 16.65% 12.19% 17.87% 27.16% 12.97% 2.92% 11.10% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 198.72 195.20 170.30 394.84 457.04 372.87 382.18 -10.31%
EPS 15.81 10.48 14.65 49.70 19.06 3.85 14.36 1.61%
DPS 7.50 5.80 5.60 12.00 3.00 1.00 2.00 24.61%
NAPS 0.95 0.86 0.82 1.83 1.47 1.32 1.294 -5.01%
Adjusted Per Share Value based on latest NOSH - 40,292
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 50.27 49.27 42.74 36.90 42.41 34.55 35.45 5.98%
EPS 4.00 2.65 3.68 4.64 1.77 0.36 1.33 20.12%
DPS 1.90 1.46 1.41 1.12 0.28 0.09 0.19 46.72%
NAPS 0.2403 0.2171 0.2058 0.171 0.1364 0.1223 0.12 12.25%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.20 1.00 1.05 0.87 0.20 0.25 0.30 -
P/RPS 0.60 0.51 0.62 0.22 0.04 0.07 0.08 39.86%
P/EPS 7.59 9.54 7.17 1.75 1.05 6.49 2.09 23.95%
EY 13.18 10.48 13.95 57.13 95.30 15.40 47.87 -19.32%
DY 6.25 5.80 5.33 13.79 15.00 4.00 6.67 -1.07%
P/NAPS 1.26 1.16 1.28 0.48 0.14 0.19 0.23 32.73%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 21/02/11 25/02/10 23/02/09 29/02/08 27/02/07 -
Price 1.28 0.99 1.00 1.55 0.20 0.25 0.36 -
P/RPS 0.64 0.51 0.59 0.39 0.04 0.07 0.09 38.63%
P/EPS 8.09 9.45 6.83 3.12 1.05 6.49 2.51 21.51%
EY 12.36 10.59 14.65 32.06 95.30 15.40 39.89 -17.72%
DY 5.86 5.86 5.60 7.74 15.00 4.00 5.56 0.87%
P/NAPS 1.35 1.15 1.22 0.85 0.14 0.19 0.28 29.94%

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