[TOMYPAK] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -89.37%
YoY- -56.25%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 209,039 158,901 107,333 55,996 224,487 171,100 112,796 50.70%
PBT 11,593 7,139 3,729 2,394 19,903 15,415 9,710 12.50%
Tax -3,341 -2,585 -1,403 -883 -5,686 -4,426 -2,740 14.09%
NP 8,252 4,554 2,326 1,511 14,217 10,989 6,970 11.87%
-
NP to SH 8,252 4,554 2,326 1,511 14,217 10,989 6,970 11.87%
-
Tax Rate 28.82% 36.21% 37.62% 36.88% 28.57% 28.71% 28.22% -
Total Cost 200,787 154,347 105,007 54,485 210,270 160,111 105,826 53.08%
-
Net Worth 111,483 108,376 107,017 108,397 109,361 108,357 108,324 1.92%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 5,464 4,378 3,276 2,189 8,748 6,567 4,376 15.90%
Div Payout % 66.23% 96.15% 140.85% 144.93% 61.54% 59.76% 62.79% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 111,483 108,376 107,017 108,397 109,361 108,357 108,324 1.92%
NOSH 109,298 109,471 109,201 109,492 109,361 109,452 109,419 -0.07%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.95% 2.87% 2.17% 2.70% 6.33% 6.42% 6.18% -
ROE 7.40% 4.20% 2.17% 1.39% 13.00% 10.14% 6.43% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 191.26 145.15 98.29 51.14 205.27 156.32 103.09 50.81%
EPS 7.55 4.16 2.13 1.38 13.00 10.04 6.37 11.96%
DPS 5.00 4.00 3.00 2.00 8.00 6.00 4.00 15.99%
NAPS 1.02 0.99 0.98 0.99 1.00 0.99 0.99 2.00%
Adjusted Per Share Value based on latest NOSH - 109,492
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 48.49 36.86 24.90 12.99 52.07 39.69 26.16 50.72%
EPS 1.91 1.06 0.54 0.35 3.30 2.55 1.62 11.57%
DPS 1.27 1.02 0.76 0.51 2.03 1.52 1.02 15.68%
NAPS 0.2586 0.2514 0.2482 0.2514 0.2537 0.2513 0.2513 1.92%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.28 1.30 1.36 1.37 1.41 1.40 1.38 -
P/RPS 0.67 0.90 1.38 2.68 0.69 0.90 1.34 -36.92%
P/EPS 16.95 31.25 63.85 99.28 10.85 13.94 21.66 -15.04%
EY 5.90 3.20 1.57 1.01 9.22 7.17 4.62 17.65%
DY 3.91 3.08 2.21 1.46 5.67 4.29 2.90 21.97%
P/NAPS 1.25 1.31 1.39 1.38 1.41 1.41 1.39 -6.81%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 14/11/14 13/08/14 22/05/14 25/02/14 21/11/13 19/08/13 -
Price 1.30 1.30 1.30 1.39 1.38 1.42 1.52 -
P/RPS 0.68 0.90 1.32 2.72 0.67 0.91 1.47 -40.10%
P/EPS 17.22 31.25 61.03 100.72 10.62 14.14 23.86 -19.49%
EY 5.81 3.20 1.64 0.99 9.42 7.07 4.19 24.27%
DY 3.85 3.08 2.31 1.44 5.80 4.23 2.63 28.83%
P/NAPS 1.27 1.31 1.33 1.40 1.38 1.43 1.54 -12.02%

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