[TOMYPAK] QoQ Cumulative 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- 29.27%
YoY- 51.28%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 171,100 112,796 55,008 216,724 161,864 108,060 52,143 120.65%
PBT 15,415 9,710 4,714 23,233 17,691 12,051 4,888 114.90%
Tax -4,426 -2,740 -1,260 -5,981 -4,345 -3,065 -1,362 119.23%
NP 10,989 6,970 3,454 17,252 13,346 8,986 3,526 113.21%
-
NP to SH 10,989 6,970 3,454 17,252 13,346 8,986 3,526 113.21%
-
Tax Rate 28.71% 28.22% 26.73% 25.74% 24.56% 25.43% 27.86% -
Total Cost 160,111 105,826 51,554 199,472 148,518 99,074 48,617 121.19%
-
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 6,567 4,376 2,186 8,179 5,996 3,816 1,637 152.25%
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 10.14% 6.43% 3.22% 16.65% 13.02% 8.96% 3.67% -
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 156.32 103.09 50.33 198.72 148.45 99.09 47.77 120.25%
EPS 10.04 6.37 3.16 15.81 12.24 8.24 3.23 112.84%
DPS 6.00 4.00 2.00 7.50 5.50 3.50 1.50 151.77%
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 39.69 26.16 12.76 50.27 37.55 25.07 12.09 120.72%
EPS 2.55 1.62 0.80 4.00 3.10 2.08 0.82 112.90%
DPS 1.52 1.02 0.51 1.90 1.39 0.89 0.38 151.77%
NAPS 0.2513 0.2513 0.2485 0.2403 0.2377 0.2327 0.2228 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 0.90 1.34 2.54 0.60 0.71 0.93 2.01 -41.44%
P/EPS 13.94 21.66 40.51 7.59 8.58 11.17 29.72 -39.60%
EY 7.17 4.62 2.47 13.18 11.66 8.96 3.36 65.67%
DY 4.29 2.90 1.56 6.25 5.24 3.80 1.56 96.16%
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 0.91 1.47 2.92 0.64 0.79 1.11 1.88 -38.32%
P/EPS 14.14 23.86 46.52 8.09 9.56 13.35 27.86 -36.34%
EY 7.07 4.19 2.15 12.36 10.46 7.49 3.59 57.04%
DY 4.23 2.63 1.36 5.86 4.70 3.18 1.67 85.71%
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