[TOMYPAK] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -10.54%
YoY- -20.83%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 224,486 216,725 212,413 184,259 159,078 182,838 148,953 7.06%
PBT 19,904 23,234 14,054 17,566 20,759 7,932 921 66.81%
Tax -5,686 -5,982 -2,650 -1,713 -734 -308 617 -
NP 14,218 17,252 11,404 15,853 20,025 7,624 1,538 44.82%
-
NP to SH 14,218 17,252 11,404 15,853 20,025 7,624 1,538 44.82%
-
Tax Rate 28.57% 25.75% 18.86% 9.75% 3.54% 3.88% -66.99% -
Total Cost 210,268 199,473 201,009 168,406 139,053 175,214 147,415 6.09%
-
Net Worth 109,423 103,650 93,472 88,992 73,734 58,829 52,538 12.99%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 8,750 8,189 6,288 6,039 3,608 1,200 398 67.29%
Div Payout % 61.54% 47.47% 55.15% 38.10% 18.02% 15.75% 25.88% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 109,423 103,650 93,472 88,992 73,734 58,829 52,538 12.99%
NOSH 109,423 109,106 108,689 108,527 40,292 40,020 39,801 18.34%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 6.33% 7.96% 5.37% 8.60% 12.59% 4.17% 1.03% -
ROE 12.99% 16.64% 12.20% 17.81% 27.16% 12.96% 2.93% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 205.15 198.64 195.43 169.78 394.81 456.87 374.24 -9.52%
EPS 12.99 15.81 10.49 14.61 49.70 19.05 3.86 22.39%
DPS 8.00 7.50 5.80 5.56 9.00 3.00 1.00 41.37%
NAPS 1.00 0.95 0.86 0.82 1.83 1.47 1.32 -4.51%
Adjusted Per Share Value based on latest NOSH - 108,527
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 52.07 50.27 49.27 42.74 36.90 42.41 34.55 7.06%
EPS 3.30 4.00 2.65 3.68 4.64 1.77 0.36 44.61%
DPS 2.03 1.90 1.46 1.40 0.84 0.28 0.09 68.01%
NAPS 0.2538 0.2404 0.2168 0.2064 0.171 0.1365 0.1219 12.98%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.41 1.20 1.00 1.05 0.87 0.20 0.25 -
P/RPS 0.69 0.60 0.51 0.62 0.22 0.04 0.07 46.37%
P/EPS 10.85 7.59 9.53 7.19 1.75 1.05 6.47 8.99%
EY 9.22 13.18 10.49 13.91 57.13 95.25 15.46 -8.24%
DY 5.67 6.25 5.80 5.30 10.34 15.00 4.00 5.98%
P/NAPS 1.41 1.26 1.16 1.28 0.48 0.14 0.19 39.61%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 26/02/13 28/02/12 21/02/11 25/02/10 23/02/09 29/02/08 -
Price 1.38 1.28 0.99 1.00 1.55 0.20 0.25 -
P/RPS 0.67 0.64 0.51 0.59 0.39 0.04 0.07 45.66%
P/EPS 10.62 8.10 9.44 6.85 3.12 1.05 6.47 8.60%
EY 9.42 12.35 10.60 14.61 32.06 95.25 15.46 -7.91%
DY 5.80 5.86 5.86 5.56 5.81 15.00 4.00 6.38%
P/NAPS 1.38 1.35 1.15 1.22 0.85 0.14 0.19 39.12%

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