[TOMYPAK] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 27.42%
YoY- 55.98%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 203,778 214,666 225,592 216,120 212,274 182,692 156,046 4.54%
PBT 30,998 7,458 19,420 24,102 12,582 18,742 17,972 9.50%
Tax -8,700 -2,806 -5,480 -6,130 -1,060 -1,492 -1,400 35.57%
NP 22,298 4,652 13,940 17,972 11,522 17,250 16,572 5.06%
-
NP to SH 22,298 4,652 13,940 17,972 11,522 17,250 16,572 5.06%
-
Tax Rate 28.07% 37.62% 28.22% 25.43% 8.42% 7.96% 7.79% -
Total Cost 181,480 210,014 211,652 198,148 200,752 165,442 139,474 4.48%
-
Net Worth 119,258 107,017 108,324 100,329 90,963 83,758 65,584 10.47%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 8,752 6,552 8,753 7,633 6,064 6,013 2,399 24.06%
Div Payout % 39.25% 140.85% 62.79% 42.48% 52.63% 34.86% 14.48% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 119,258 107,017 108,324 100,329 90,963 83,758 65,584 10.47%
NOSH 109,411 109,201 109,419 109,053 108,289 42,953 39,990 18.25%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 10.94% 2.17% 6.18% 8.32% 5.43% 9.44% 10.62% -
ROE 18.70% 4.35% 12.87% 17.91% 12.67% 20.59% 25.27% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 186.25 196.58 206.17 198.18 196.02 425.33 390.21 -11.59%
EPS 20.38 4.26 12.74 16.48 10.64 40.16 41.44 -11.15%
DPS 8.00 6.00 8.00 7.00 5.60 14.00 6.00 4.90%
NAPS 1.09 0.98 0.99 0.92 0.84 1.95 1.64 -6.57%
Adjusted Per Share Value based on latest NOSH - 109,200
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 47.77 50.33 52.89 50.67 49.76 42.83 36.58 4.54%
EPS 5.23 1.09 3.27 4.21 2.70 4.04 3.89 5.05%
DPS 2.05 1.54 2.05 1.79 1.42 1.41 0.56 24.13%
NAPS 0.2796 0.2509 0.254 0.2352 0.2133 0.1964 0.1538 10.46%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.62 1.36 1.38 0.92 0.96 1.57 0.31 -
P/RPS 0.87 0.69 0.67 0.46 0.49 0.37 0.08 48.81%
P/EPS 7.95 31.92 10.83 5.58 9.02 3.91 0.75 48.18%
EY 12.58 3.13 9.23 17.91 11.08 25.58 133.68 -32.54%
DY 4.94 4.41 5.80 7.61 5.83 8.92 19.35 -20.34%
P/NAPS 1.49 1.39 1.39 1.00 1.14 0.81 0.19 40.93%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 20/08/15 13/08/14 19/08/13 14/08/12 19/08/11 19/08/10 19/08/09 -
Price 1.74 1.30 1.52 1.10 0.93 1.82 0.77 -
P/RPS 0.93 0.66 0.74 0.56 0.47 0.43 0.20 29.17%
P/EPS 8.54 30.52 11.93 6.67 8.74 4.53 1.86 28.90%
EY 11.71 3.28 8.38 14.98 11.44 22.07 53.82 -22.43%
DY 4.60 4.62 5.26 6.36 6.02 7.69 7.79 -8.40%
P/NAPS 1.60 1.33 1.54 1.20 1.11 0.93 0.47 22.63%

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