[TOMYPAK] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -3.05%
YoY- 51.28%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 228,133 225,592 220,032 216,724 215,818 216,120 208,572 6.15%
PBT 20,553 19,420 18,856 23,233 23,588 24,102 19,552 3.38%
Tax -5,901 -5,480 -5,040 -5,981 -5,793 -6,130 -5,448 5.46%
NP 14,652 13,940 13,816 17,252 17,794 17,972 14,104 2.57%
-
NP to SH 14,652 13,940 13,816 17,252 17,794 17,972 14,104 2.57%
-
Tax Rate 28.71% 28.22% 26.73% 25.74% 24.56% 25.43% 27.86% -
Total Cost 213,481 211,652 206,216 199,472 198,024 198,148 194,468 6.41%
-
Net Worth 108,357 108,324 107,117 103,605 102,493 100,329 96,064 8.35%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 8,756 8,753 8,744 8,179 7,995 7,633 6,549 21.34%
Div Payout % 59.76% 62.79% 63.29% 47.41% 44.93% 42.48% 46.44% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 108,357 108,324 107,117 103,605 102,493 100,329 96,064 8.35%
NOSH 109,452 109,419 109,303 109,058 109,035 109,053 109,164 0.17%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.42% 6.18% 6.28% 7.96% 8.25% 8.32% 6.76% -
ROE 13.52% 12.87% 12.90% 16.65% 17.36% 17.91% 14.68% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 208.43 206.17 201.30 198.72 197.93 198.18 191.06 5.96%
EPS 13.39 12.74 12.64 15.81 16.32 16.48 12.92 2.40%
DPS 8.00 8.00 8.00 7.50 7.33 7.00 6.00 21.12%
NAPS 0.99 0.99 0.98 0.95 0.94 0.92 0.88 8.16%
Adjusted Per Share Value based on latest NOSH - 109,106
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 53.48 52.89 51.58 50.81 50.60 50.67 48.90 6.14%
EPS 3.43 3.27 3.24 4.04 4.17 4.21 3.31 2.40%
DPS 2.05 2.05 2.05 1.92 1.87 1.79 1.54 20.98%
NAPS 0.254 0.254 0.2511 0.2429 0.2403 0.2352 0.2252 8.34%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.40 1.38 1.28 1.20 1.05 0.92 0.96 -
P/RPS 0.67 0.67 0.64 0.60 0.53 0.46 0.50 21.52%
P/EPS 10.46 10.83 10.13 7.59 6.43 5.58 7.43 25.58%
EY 9.56 9.23 9.88 13.18 15.54 17.91 13.46 -20.37%
DY 5.71 5.80 6.25 6.25 6.98 7.61 6.25 -5.84%
P/NAPS 1.41 1.39 1.31 1.26 1.12 1.00 1.09 18.70%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 19/08/13 23/05/13 26/02/13 26/11/12 14/08/12 18/05/12 -
Price 1.42 1.52 1.47 1.28 1.17 1.10 0.90 -
P/RPS 0.68 0.74 0.73 0.64 0.59 0.56 0.47 27.89%
P/EPS 10.61 11.93 11.63 8.09 7.17 6.67 6.97 32.29%
EY 9.43 8.38 8.60 12.36 13.95 14.98 14.36 -24.43%
DY 5.63 5.26 5.44 5.86 6.27 6.36 6.67 -10.67%
P/NAPS 1.43 1.54 1.50 1.35 1.24 1.20 1.02 25.23%

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