[TOMYPAK] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 10.7%
YoY- 51.28%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 225,959 221,459 219,590 216,725 213,411 214,337 213,201 3.94%
PBT 20,958 20,893 23,060 23,234 20,874 19,815 15,672 21.35%
Tax -6,062 -5,656 -5,880 -5,982 -5,289 -5,186 -3,746 37.79%
NP 14,896 15,237 17,180 17,252 15,585 14,629 11,926 15.96%
-
NP to SH 14,896 15,237 17,180 17,252 15,585 14,629 11,926 15.96%
-
Tax Rate 28.92% 27.07% 25.50% 25.75% 25.34% 26.17% 23.90% -
Total Cost 211,063 206,222 202,410 199,473 197,826 199,708 201,275 3.21%
-
Net Worth 108,119 108,468 107,117 103,650 102,716 100,464 96,064 8.19%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 8,743 8,744 8,737 8,189 7,637 7,077 6,413 22.92%
Div Payout % 58.70% 57.39% 50.86% 47.47% 49.00% 48.38% 53.78% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 108,119 108,468 107,117 103,650 102,716 100,464 96,064 8.19%
NOSH 109,211 109,563 109,303 109,106 109,273 109,200 109,164 0.02%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.59% 6.88% 7.82% 7.96% 7.30% 6.83% 5.59% -
ROE 13.78% 14.05% 16.04% 16.64% 15.17% 14.56% 12.41% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 206.90 202.13 200.90 198.64 195.30 196.28 195.30 3.91%
EPS 13.64 13.91 15.72 15.81 14.26 13.40 10.92 15.96%
DPS 8.00 8.00 8.00 7.50 7.00 6.50 5.90 22.48%
NAPS 0.99 0.99 0.98 0.95 0.94 0.92 0.88 8.16%
Adjusted Per Share Value based on latest NOSH - 109,106
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 52.97 51.92 51.48 50.81 50.03 50.25 49.98 3.94%
EPS 3.49 3.57 4.03 4.04 3.65 3.43 2.80 15.80%
DPS 2.05 2.05 2.05 1.92 1.79 1.66 1.50 23.12%
NAPS 0.2535 0.2543 0.2511 0.243 0.2408 0.2355 0.2252 8.20%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.40 1.38 1.28 1.20 1.05 0.92 0.96 -
P/RPS 0.68 0.68 0.64 0.60 0.54 0.47 0.49 24.39%
P/EPS 10.26 9.92 8.14 7.59 7.36 6.87 8.79 10.84%
EY 9.74 10.08 12.28 13.18 13.58 14.56 11.38 -9.84%
DY 5.71 5.80 6.25 6.25 6.67 7.07 6.15 -4.82%
P/NAPS 1.41 1.39 1.31 1.26 1.12 1.00 1.09 18.70%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 19/08/13 23/05/13 26/02/13 26/11/12 14/08/12 18/05/12 -
Price 1.42 1.52 1.47 1.28 1.17 1.10 0.90 -
P/RPS 0.69 0.75 0.73 0.64 0.60 0.56 0.46 31.00%
P/EPS 10.41 10.93 9.35 8.10 8.20 8.21 8.24 16.84%
EY 9.61 9.15 10.69 12.35 12.19 12.18 12.14 -14.41%
DY 5.63 5.26 5.44 5.86 5.98 5.91 6.56 -9.68%
P/NAPS 1.43 1.54 1.50 1.35 1.24 1.20 1.02 25.23%

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