[TOMYPAK] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
18-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 23.68%
YoY- 17.38%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 216,724 215,818 216,120 208,572 212,413 214,489 212,274 1.38%
PBT 23,233 23,588 24,102 19,552 14,054 14,497 12,582 50.23%
Tax -5,981 -5,793 -6,130 -5,448 -2,650 -2,276 -1,060 215.28%
NP 17,252 17,794 17,972 14,104 11,404 12,221 11,522 30.72%
-
NP to SH 17,252 17,794 17,972 14,104 11,404 12,221 11,522 30.72%
-
Tax Rate 25.74% 24.56% 25.43% 27.86% 18.86% 15.70% 8.42% -
Total Cost 199,472 198,024 198,148 194,468 201,009 202,268 200,752 -0.42%
-
Net Worth 103,605 102,493 100,329 96,064 93,582 93,066 90,963 9.01%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 8,179 7,995 7,633 6,549 6,311 6,204 6,064 21.96%
Div Payout % 47.41% 44.93% 42.48% 46.44% 55.34% 50.77% 52.63% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 103,605 102,493 100,329 96,064 93,582 93,066 90,963 9.01%
NOSH 109,058 109,035 109,053 109,164 108,816 108,217 108,289 0.47%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.96% 8.25% 8.32% 6.76% 5.37% 5.70% 5.43% -
ROE 16.65% 17.36% 17.91% 14.68% 12.19% 13.13% 12.67% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 198.72 197.93 198.18 191.06 195.20 198.20 196.02 0.91%
EPS 15.81 16.32 16.48 12.92 10.48 11.29 10.64 30.05%
DPS 7.50 7.33 7.00 6.00 5.80 5.73 5.60 21.39%
NAPS 0.95 0.94 0.92 0.88 0.86 0.86 0.84 8.50%
Adjusted Per Share Value based on latest NOSH - 109,164
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 50.81 50.60 50.67 48.90 49.80 50.28 49.76 1.39%
EPS 4.04 4.17 4.21 3.31 2.67 2.87 2.70 30.66%
DPS 1.92 1.87 1.79 1.54 1.48 1.45 1.42 22.16%
NAPS 0.2429 0.2403 0.2352 0.2252 0.2194 0.2182 0.2133 9.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.20 1.05 0.92 0.96 1.00 0.865 0.96 -
P/RPS 0.60 0.53 0.46 0.50 0.51 0.44 0.49 14.38%
P/EPS 7.59 6.43 5.58 7.43 9.54 7.66 9.02 -10.82%
EY 13.18 15.54 17.91 13.46 10.48 13.06 11.08 12.20%
DY 6.25 6.98 7.61 6.25 5.80 6.63 5.83 4.72%
P/NAPS 1.26 1.12 1.00 1.09 1.16 1.01 1.14 6.86%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 26/11/12 14/08/12 18/05/12 28/02/12 03/11/11 19/08/11 -
Price 1.28 1.17 1.10 0.90 0.99 0.95 0.93 -
P/RPS 0.64 0.59 0.56 0.47 0.51 0.48 0.47 22.73%
P/EPS 8.09 7.17 6.67 6.97 9.45 8.41 8.74 -4.99%
EY 12.36 13.95 14.98 14.36 10.59 11.89 11.44 5.26%
DY 5.86 6.27 6.36 6.67 5.86 6.04 6.02 -1.77%
P/NAPS 1.35 1.24 1.20 1.02 1.15 1.10 1.11 13.87%

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