[TOMYPAK] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
05-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -13.54%
YoY- -36.0%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 225,474 219,590 213,201 188,499 169,619 179,744 151,268 6.87%
PBT 17,584 23,060 15,672 15,182 22,342 11,423 399 87.88%
Tax -5,309 -5,880 -3,746 -1,476 -927 -530 533 -
NP 12,275 17,180 11,926 13,706 21,415 10,893 932 53.64%
-
NP to SH 12,275 17,180 11,926 13,706 21,415 10,893 932 53.64%
-
Tax Rate 30.19% 25.50% 23.90% 9.72% 4.15% 4.64% -133.58% -
Total Cost 213,199 202,410 201,275 174,793 148,204 168,851 150,336 5.99%
-
Net Worth 108,397 107,117 96,064 89,687 82,142 62,416 52,800 12.73%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 8,753 8,737 6,413 6,054 5,106 1,200 398 67.34%
Div Payout % 71.31% 50.86% 53.78% 44.18% 23.84% 11.02% 42.71% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 108,397 107,117 96,064 89,687 82,142 62,416 52,800 12.73%
NOSH 109,492 109,303 109,164 108,057 42,782 40,010 39,999 18.26%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 5.44% 7.82% 5.59% 7.27% 12.63% 6.06% 0.62% -
ROE 11.32% 16.04% 12.41% 15.28% 26.07% 17.45% 1.77% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 205.93 200.90 195.30 174.44 396.47 449.24 378.17 -9.62%
EPS 11.21 15.72 10.92 12.68 50.06 27.23 2.33 29.91%
DPS 8.00 8.00 5.90 5.60 11.94 3.00 1.00 41.39%
NAPS 0.99 0.98 0.88 0.83 1.92 1.56 1.32 -4.67%
Adjusted Per Share Value based on latest NOSH - 108,057
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 52.86 51.48 49.98 44.19 39.76 42.14 35.46 6.87%
EPS 2.88 4.03 2.80 3.21 5.02 2.55 0.22 53.48%
DPS 2.05 2.05 1.50 1.42 1.20 0.28 0.09 68.32%
NAPS 0.2541 0.2511 0.2252 0.2103 0.1926 0.1463 0.1238 12.72%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.37 1.28 0.96 1.07 1.57 0.20 0.22 -
P/RPS 0.67 0.64 0.49 0.61 0.40 0.04 0.06 49.47%
P/EPS 12.22 8.14 8.79 8.44 3.14 0.73 9.44 4.39%
EY 8.18 12.28 11.38 11.85 31.88 136.13 10.59 -4.21%
DY 5.84 6.25 6.15 5.24 7.60 15.00 4.52 4.36%
P/NAPS 1.38 1.31 1.09 1.29 0.82 0.13 0.17 41.74%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 22/05/14 23/05/13 18/05/12 05/05/11 26/05/10 15/05/09 06/05/08 -
Price 1.39 1.47 0.90 1.02 1.27 0.21 0.23 -
P/RPS 0.67 0.73 0.46 0.58 0.32 0.05 0.06 49.47%
P/EPS 12.40 9.35 8.24 8.04 2.54 0.77 9.87 3.87%
EY 8.07 10.69 12.14 12.44 39.41 129.64 10.13 -3.71%
DY 5.76 5.44 6.56 5.49 9.40 14.29 4.33 4.86%
P/NAPS 1.40 1.50 1.02 1.23 0.66 0.13 0.17 42.08%

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