[TOMYPAK] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
18-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 57.48%
YoY- 17.38%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 54,860 53,804 55,918 52,143 51,546 54,730 54,782 0.09%
PBT 5,542 5,640 7,164 4,888 3,182 4,581 3,021 49.58%
Tax -1,636 -1,280 -1,704 -1,362 -943 -1,177 -264 235.52%
NP 3,906 4,360 5,460 3,526 2,239 3,404 2,757 26.01%
-
NP to SH 3,906 4,360 5,460 3,526 2,239 3,404 2,757 26.01%
-
Tax Rate 29.52% 22.70% 23.79% 27.86% 29.64% 25.69% 8.74% -
Total Cost 50,954 49,444 50,458 48,617 49,307 51,326 52,025 -1.37%
-
Net Worth 103,650 102,716 100,464 96,064 93,472 93,230 91,176 8.88%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,182 2,185 2,184 1,637 1,630 1,626 1,519 27.17%
Div Payout % 55.87% 50.13% 40.00% 46.44% 72.82% 47.77% 55.12% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 103,650 102,716 100,464 96,064 93,472 93,230 91,176 8.88%
NOSH 109,106 109,273 109,200 109,164 108,689 108,407 108,543 0.34%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.12% 8.10% 9.76% 6.76% 4.34% 6.22% 5.03% -
ROE 3.77% 4.24% 5.43% 3.67% 2.40% 3.65% 3.02% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 50.28 49.24 51.21 47.77 47.43 50.49 50.47 -0.24%
EPS 3.58 3.99 5.00 3.23 2.06 3.14 2.54 25.57%
DPS 2.00 2.00 2.00 1.50 1.50 1.50 1.40 26.70%
NAPS 0.95 0.94 0.92 0.88 0.86 0.86 0.84 8.50%
Adjusted Per Share Value based on latest NOSH - 109,164
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 12.86 12.61 13.11 12.22 12.08 12.83 12.84 0.10%
EPS 0.92 1.02 1.28 0.83 0.52 0.80 0.65 25.92%
DPS 0.51 0.51 0.51 0.38 0.38 0.38 0.36 26.00%
NAPS 0.243 0.2408 0.2355 0.2252 0.2191 0.2186 0.2137 8.90%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.20 1.05 0.92 0.96 1.00 0.865 0.96 -
P/RPS 2.39 2.13 1.80 2.01 2.11 1.71 1.90 16.44%
P/EPS 33.52 26.32 18.40 29.72 48.54 27.55 37.80 -7.66%
EY 2.98 3.80 5.43 3.36 2.06 3.63 2.65 8.10%
DY 1.67 1.90 2.17 1.56 1.50 1.73 1.46 9.32%
P/NAPS 1.26 1.12 1.00 1.09 1.16 1.01 1.14 6.86%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 26/11/12 14/08/12 18/05/12 28/02/12 03/11/11 19/08/11 -
Price 1.28 1.17 1.10 0.90 0.99 0.95 0.93 -
P/RPS 2.55 2.38 2.15 1.88 2.09 1.88 1.84 24.18%
P/EPS 35.75 29.32 22.00 27.86 48.06 30.25 36.61 -1.56%
EY 2.80 3.41 4.55 3.59 2.08 3.31 2.73 1.69%
DY 1.56 1.71 1.82 1.67 1.52 1.58 1.51 2.18%
P/NAPS 1.35 1.24 1.20 1.02 1.15 1.10 1.11 13.87%

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