[TOMYPAK] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
13-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -46.06%
YoY- -76.83%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 52,108 50,139 51,568 51,336 55,996 53,387 58,304 -7.22%
PBT 7,577 4,454 3,410 1,335 2,394 4,488 5,705 20.84%
Tax -2,250 -756 -1,183 -520 -883 -1,260 -1,686 21.23%
NP 5,327 3,698 2,227 815 1,511 3,228 4,019 20.68%
-
NP to SH 5,327 3,698 2,227 815 1,511 3,228 4,019 20.68%
-
Tax Rate 29.70% 16.97% 34.69% 38.95% 36.88% 28.07% 29.55% -
Total Cost 46,781 46,441 49,341 50,521 54,485 50,159 54,285 -9.45%
-
Net Worth 114,853 111,596 108,075 106,493 108,397 109,423 108,119 4.11%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 1,640 1,094 1,091 1,086 2,189 2,188 2,184 -17.39%
Div Payout % 30.80% 29.59% 49.02% 133.33% 144.93% 67.80% 54.35% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 114,853 111,596 108,075 106,493 108,397 109,423 108,119 4.11%
NOSH 109,383 109,408 109,166 108,666 109,492 109,423 109,211 0.10%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.22% 7.38% 4.32% 1.59% 2.70% 6.05% 6.89% -
ROE 4.64% 3.31% 2.06% 0.77% 1.39% 2.95% 3.72% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 47.64 45.83 47.24 47.24 51.14 48.79 53.39 -7.32%
EPS 4.87 3.38 2.04 0.75 1.38 2.95 3.68 20.55%
DPS 1.50 1.00 1.00 1.00 2.00 2.00 2.00 -17.46%
NAPS 1.05 1.02 0.99 0.98 0.99 1.00 0.99 4.00%
Adjusted Per Share Value based on latest NOSH - 108,666
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 12.22 11.75 12.09 12.03 13.13 12.52 13.67 -7.20%
EPS 1.25 0.87 0.52 0.19 0.35 0.76 0.94 20.94%
DPS 0.38 0.26 0.26 0.25 0.51 0.51 0.51 -17.82%
NAPS 0.2693 0.2616 0.2534 0.2497 0.2541 0.2565 0.2535 4.11%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.37 1.28 1.30 1.36 1.37 1.41 1.40 -
P/RPS 2.88 2.79 2.75 2.88 2.68 2.89 2.62 6.51%
P/EPS 28.13 37.87 63.73 181.33 99.28 47.80 38.04 -18.24%
EY 3.55 2.64 1.57 0.55 1.01 2.09 2.63 22.15%
DY 1.09 0.78 0.77 0.74 1.46 1.42 1.43 -16.57%
P/NAPS 1.30 1.25 1.31 1.39 1.38 1.41 1.41 -5.27%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 26/02/15 14/11/14 13/08/14 22/05/14 25/02/14 21/11/13 -
Price 1.75 1.30 1.30 1.30 1.39 1.38 1.42 -
P/RPS 3.67 2.84 2.75 2.75 2.72 2.83 2.66 23.95%
P/EPS 35.93 38.46 63.73 173.33 100.72 46.78 38.59 -4.65%
EY 2.78 2.60 1.57 0.58 0.99 2.14 2.59 4.83%
DY 0.86 0.77 0.77 0.77 1.44 1.45 1.41 -28.10%
P/NAPS 1.67 1.27 1.31 1.33 1.40 1.38 1.43 10.90%

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