[TOMYPAK] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 29.37%
YoY- -17.59%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 158,901 107,333 55,996 224,487 171,100 112,796 55,008 102.69%
PBT 7,139 3,729 2,394 19,903 15,415 9,710 4,714 31.84%
Tax -2,585 -1,403 -883 -5,686 -4,426 -2,740 -1,260 61.38%
NP 4,554 2,326 1,511 14,217 10,989 6,970 3,454 20.21%
-
NP to SH 4,554 2,326 1,511 14,217 10,989 6,970 3,454 20.21%
-
Tax Rate 36.21% 37.62% 36.88% 28.57% 28.71% 28.22% 26.73% -
Total Cost 154,347 105,007 54,485 210,270 160,111 105,826 51,554 107.58%
-
Net Worth 108,376 107,017 108,397 109,361 108,357 108,324 107,117 0.78%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 4,378 3,276 2,189 8,748 6,567 4,376 2,186 58.81%
Div Payout % 96.15% 140.85% 144.93% 61.54% 59.76% 62.79% 63.29% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 108,376 107,017 108,397 109,361 108,357 108,324 107,117 0.78%
NOSH 109,471 109,201 109,492 109,361 109,452 109,419 109,303 0.10%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.87% 2.17% 2.70% 6.33% 6.42% 6.18% 6.28% -
ROE 4.20% 2.17% 1.39% 13.00% 10.14% 6.43% 3.22% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 145.15 98.29 51.14 205.27 156.32 103.09 50.33 102.47%
EPS 4.16 2.13 1.38 13.00 10.04 6.37 3.16 20.09%
DPS 4.00 3.00 2.00 8.00 6.00 4.00 2.00 58.67%
NAPS 0.99 0.98 0.99 1.00 0.99 0.99 0.98 0.67%
Adjusted Per Share Value based on latest NOSH - 109,423
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 36.86 24.90 12.99 52.07 39.69 26.16 12.76 102.70%
EPS 1.06 0.54 0.35 3.30 2.55 1.62 0.80 20.61%
DPS 1.02 0.76 0.51 2.03 1.52 1.02 0.51 58.67%
NAPS 0.2514 0.2482 0.2514 0.2537 0.2513 0.2513 0.2485 0.77%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.30 1.36 1.37 1.41 1.40 1.38 1.28 -
P/RPS 0.90 1.38 2.68 0.69 0.90 1.34 2.54 -49.89%
P/EPS 31.25 63.85 99.28 10.85 13.94 21.66 40.51 -15.87%
EY 3.20 1.57 1.01 9.22 7.17 4.62 2.47 18.82%
DY 3.08 2.21 1.46 5.67 4.29 2.90 1.56 57.31%
P/NAPS 1.31 1.39 1.38 1.41 1.41 1.39 1.31 0.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 14/11/14 13/08/14 22/05/14 25/02/14 21/11/13 19/08/13 23/05/13 -
Price 1.30 1.30 1.39 1.38 1.42 1.52 1.47 -
P/RPS 0.90 1.32 2.72 0.67 0.91 1.47 2.92 -54.33%
P/EPS 31.25 61.03 100.72 10.62 14.14 23.86 46.52 -23.27%
EY 3.20 1.64 0.99 9.42 7.07 4.19 2.15 30.32%
DY 3.08 2.31 1.44 5.80 4.23 2.63 1.36 72.36%
P/NAPS 1.31 1.33 1.40 1.38 1.43 1.54 1.50 -8.62%

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