[TOMYPAK] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -11.31%
YoY- 4.16%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 225,474 224,486 225,959 221,459 219,590 216,725 213,411 3.73%
PBT 17,584 19,904 20,958 20,893 23,060 23,234 20,874 -10.81%
Tax -5,309 -5,686 -6,062 -5,656 -5,880 -5,982 -5,289 0.25%
NP 12,275 14,218 14,896 15,237 17,180 17,252 15,585 -14.72%
-
NP to SH 12,275 14,218 14,896 15,237 17,180 17,252 15,585 -14.72%
-
Tax Rate 30.19% 28.57% 28.92% 27.07% 25.50% 25.75% 25.34% -
Total Cost 213,199 210,268 211,063 206,222 202,410 199,473 197,826 5.12%
-
Net Worth 108,397 109,423 108,119 108,468 107,117 103,650 102,716 3.65%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 8,753 8,750 8,743 8,744 8,737 8,189 7,637 9.52%
Div Payout % 71.31% 61.54% 58.70% 57.39% 50.86% 47.47% 49.00% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 108,397 109,423 108,119 108,468 107,117 103,650 102,716 3.65%
NOSH 109,492 109,423 109,211 109,563 109,303 109,106 109,273 0.13%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.44% 6.33% 6.59% 6.88% 7.82% 7.96% 7.30% -
ROE 11.32% 12.99% 13.78% 14.05% 16.04% 16.64% 15.17% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 205.93 205.15 206.90 202.13 200.90 198.64 195.30 3.59%
EPS 11.21 12.99 13.64 13.91 15.72 15.81 14.26 -14.83%
DPS 8.00 8.00 8.00 8.00 8.00 7.50 7.00 9.31%
NAPS 0.99 1.00 0.99 0.99 0.98 0.95 0.94 3.51%
Adjusted Per Share Value based on latest NOSH - 109,563
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 52.86 52.63 52.97 51.92 51.48 50.81 50.03 3.73%
EPS 2.88 3.33 3.49 3.57 4.03 4.04 3.65 -14.62%
DPS 2.05 2.05 2.05 2.05 2.05 1.92 1.79 9.47%
NAPS 0.2541 0.2565 0.2535 0.2543 0.2511 0.243 0.2408 3.65%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.37 1.41 1.40 1.38 1.28 1.20 1.05 -
P/RPS 0.67 0.69 0.68 0.68 0.64 0.60 0.54 15.48%
P/EPS 12.22 10.85 10.26 9.92 8.14 7.59 7.36 40.25%
EY 8.18 9.22 9.74 10.08 12.28 13.18 13.58 -28.69%
DY 5.84 5.67 5.71 5.80 6.25 6.25 6.67 -8.48%
P/NAPS 1.38 1.41 1.41 1.39 1.31 1.26 1.12 14.94%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 25/02/14 21/11/13 19/08/13 23/05/13 26/02/13 26/11/12 -
Price 1.39 1.38 1.42 1.52 1.47 1.28 1.17 -
P/RPS 0.67 0.67 0.69 0.75 0.73 0.64 0.60 7.64%
P/EPS 12.40 10.62 10.41 10.93 9.35 8.10 8.20 31.77%
EY 8.07 9.42 9.61 9.15 10.69 12.35 12.19 -24.05%
DY 5.76 5.80 5.63 5.26 5.44 5.86 5.98 -2.47%
P/NAPS 1.40 1.38 1.43 1.54 1.50 1.35 1.24 8.43%

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