[TOMYPAK] QoQ TTM 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- -13.67%
YoY- -28.55%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 209,039 212,287 219,023 225,474 224,486 225,959 221,459 -3.76%
PBT 11,593 11,627 13,922 17,584 19,904 20,958 20,893 -32.40%
Tax -3,342 -3,846 -4,349 -5,309 -5,686 -6,062 -5,656 -29.51%
NP 8,251 7,781 9,573 12,275 14,218 14,896 15,237 -33.48%
-
NP to SH 8,251 7,781 9,573 12,275 14,218 14,896 15,237 -33.48%
-
Tax Rate 28.83% 33.08% 31.24% 30.19% 28.57% 28.92% 27.07% -
Total Cost 200,788 204,506 209,450 213,199 210,268 211,063 206,222 -1.75%
-
Net Worth 111,596 108,075 106,493 108,397 109,423 108,119 108,468 1.90%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 5,462 6,556 7,649 8,753 8,750 8,743 8,744 -26.86%
Div Payout % 66.20% 84.27% 79.90% 71.31% 61.54% 58.70% 57.39% -
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 111,596 108,075 106,493 108,397 109,423 108,119 108,468 1.90%
NOSH 109,408 109,166 108,666 109,492 109,423 109,211 109,563 -0.09%
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% 3.67% 4.37% 5.44% 6.33% 6.59% 6.88% -
ROE 7.39% 7.20% 8.99% 11.32% 12.99% 13.78% 14.05% -
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 191.06 194.46 201.55 205.93 205.15 206.90 202.13 -3.67%
EPS 7.54 7.13 8.81 11.21 12.99 13.64 13.91 -33.44%
DPS 5.00 6.00 7.00 8.00 8.00 8.00 8.00 -26.83%
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 49.01 49.77 51.35 52.86 52.63 52.97 51.92 -3.76%
EPS 1.93 1.82 2.24 2.88 3.33 3.49 3.57 -33.56%
DPS 1.28 1.54 1.79 2.05 2.05 2.05 2.05 -26.88%
NAPS 0.2616 0.2534 0.2497 0.2541 0.2565 0.2535 0.2543 1.89%
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 0.67 0.67 0.67 0.69 0.68 0.68 -0.98%
P/EPS 16.97 18.24 15.44 12.22 10.85 10.26 9.92 42.89%
EY 5.89 5.48 6.48 8.18 9.22 9.74 10.08 -30.03%
DY 3.91 4.62 5.15 5.84 5.67 5.71 5.80 -23.06%
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 0.67 0.64 0.67 0.67 0.69 0.75 -6.30%
P/EPS 17.24 18.24 14.76 12.40 10.62 10.41 10.93 35.38%
EY 5.80 5.48 6.78 8.07 9.42 9.61 9.15 -26.14%
DY 3.85 4.62 5.38 5.76 5.80 5.63 5.26 -18.73%
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