[TOMYPAK] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 57.66%
YoY- -17.66%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 107,333 55,996 224,487 171,100 112,796 55,008 216,724 -37.48%
PBT 3,729 2,394 19,903 15,415 9,710 4,714 23,233 -70.56%
Tax -1,403 -883 -5,686 -4,426 -2,740 -1,260 -5,981 -62.06%
NP 2,326 1,511 14,217 10,989 6,970 3,454 17,252 -73.80%
-
NP to SH 2,326 1,511 14,217 10,989 6,970 3,454 17,252 -73.80%
-
Tax Rate 37.62% 36.88% 28.57% 28.71% 28.22% 26.73% 25.74% -
Total Cost 105,007 54,485 210,270 160,111 105,826 51,554 199,472 -34.88%
-
Net Worth 107,017 108,397 109,361 108,357 108,324 107,117 103,605 2.18%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 3,276 2,189 8,748 6,567 4,376 2,186 8,179 -45.75%
Div Payout % 140.85% 144.93% 61.54% 59.76% 62.79% 63.29% 47.41% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 107,017 108,397 109,361 108,357 108,324 107,117 103,605 2.18%
NOSH 109,201 109,492 109,361 109,452 109,419 109,303 109,058 0.08%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.17% 2.70% 6.33% 6.42% 6.18% 6.28% 7.96% -
ROE 2.17% 1.39% 13.00% 10.14% 6.43% 3.22% 16.65% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 98.29 51.14 205.27 156.32 103.09 50.33 198.72 -37.53%
EPS 2.13 1.38 13.00 10.04 6.37 3.16 15.81 -73.81%
DPS 3.00 2.00 8.00 6.00 4.00 2.00 7.50 -45.80%
NAPS 0.98 0.99 1.00 0.99 0.99 0.98 0.95 2.10%
Adjusted Per Share Value based on latest NOSH - 109,211
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 24.90 12.99 52.07 39.69 26.16 12.76 50.27 -37.47%
EPS 0.54 0.35 3.30 2.55 1.62 0.80 4.00 -73.78%
DPS 0.76 0.51 2.03 1.52 1.02 0.51 1.90 -45.80%
NAPS 0.2482 0.2514 0.2537 0.2513 0.2513 0.2485 0.2403 2.18%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.36 1.37 1.41 1.40 1.38 1.28 1.20 -
P/RPS 1.38 2.68 0.69 0.90 1.34 2.54 0.60 74.50%
P/EPS 63.85 99.28 10.85 13.94 21.66 40.51 7.59 315.24%
EY 1.57 1.01 9.22 7.17 4.62 2.47 13.18 -75.88%
DY 2.21 1.46 5.67 4.29 2.90 1.56 6.25 -50.09%
P/NAPS 1.39 1.38 1.41 1.41 1.39 1.31 1.26 6.78%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 13/08/14 22/05/14 25/02/14 21/11/13 19/08/13 23/05/13 26/02/13 -
Price 1.30 1.39 1.38 1.42 1.52 1.47 1.28 -
P/RPS 1.32 2.72 0.67 0.91 1.47 2.92 0.64 62.24%
P/EPS 61.03 100.72 10.62 14.14 23.86 46.52 8.09 286.07%
EY 1.64 0.99 9.42 7.07 4.19 2.15 12.36 -74.08%
DY 2.31 1.44 5.80 4.23 2.63 1.36 5.86 -46.32%
P/NAPS 1.33 1.40 1.38 1.43 1.54 1.50 1.35 -0.99%

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