[TOMYPAK] YoY Cumulative 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- 68.43%
YoY- 147.8%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 161,864 160,867 134,838 118,936 140,890 111,724 116,226 5.67%
PBT 17,691 10,873 12,504 14,719 6,012 2,005 5,502 21.46%
Tax -4,345 -1,707 -852 -763 -380 -65 -34 124.26%
NP 13,346 9,166 11,652 13,956 5,632 1,940 5,468 16.01%
-
NP to SH 13,346 9,166 11,652 13,956 5,632 1,940 5,468 16.01%
-
Tax Rate 24.56% 15.70% 6.81% 5.18% 6.32% 3.24% 0.62% -
Total Cost 148,518 151,701 123,186 104,980 135,258 109,784 110,758 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 5,996 4,653 4,539 2,400 - - - -
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 40,000 40,000 40,000 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 13.02% 9.85% 13.65% 19.82% 9.71% 3.66% 10.59% -
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 148.45 148.65 124.75 297.34 352.23 279.31 290.57 -10.58%
EPS 12.24 8.47 10.78 34.89 14.08 4.85 13.67 -1.82%
DPS 5.50 4.30 4.20 6.00 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 37.95 37.71 31.61 27.88 33.03 26.19 27.25 5.67%
EPS 3.13 2.15 2.73 3.27 1.32 0.45 1.28 16.05%
DPS 1.41 1.09 1.06 0.56 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 0.71 0.58 1.04 0.24 0.07 0.10 0.09 41.04%
P/EPS 8.58 10.21 12.06 2.03 1.63 5.98 1.83 29.34%
EY 11.66 9.79 8.29 49.14 61.22 16.72 54.68 -22.68%
DY 5.24 4.97 3.23 8.45 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 0.79 0.64 0.95 0.30 0.06 0.10 0.12 36.86%
P/EPS 9.56 11.22 11.04 2.55 1.56 5.57 2.49 25.10%
EY 10.46 8.92 9.06 39.20 64.00 17.96 40.21 -20.08%
DY 4.70 4.53 3.53 6.74 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