[TOMYPAK] YoY Annualized Quarter 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- 0.9%
YoY- -22.43%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 216,364 203,778 214,666 225,592 216,120 212,274 182,692 2.85%
PBT 22,460 30,998 7,458 19,420 24,102 12,582 18,742 3.05%
Tax -5,200 -8,700 -2,806 -5,480 -6,130 -1,060 -1,492 23.10%
NP 17,260 22,298 4,652 13,940 17,972 11,522 17,250 0.00%
-
NP to SH 17,260 22,298 4,652 13,940 17,972 11,522 17,250 0.00%
-
Tax Rate 23.15% 28.07% 37.62% 28.22% 25.43% 8.42% 7.96% -
Total Cost 199,104 181,480 210,014 211,652 198,148 200,752 165,442 3.13%
-
Net Worth 132,769 119,258 107,017 108,324 100,329 90,963 83,758 7.97%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 9,483 8,752 6,552 8,753 7,633 6,064 6,013 7.88%
Div Payout % 54.95% 39.25% 140.85% 62.79% 42.48% 52.63% 34.86% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 132,769 119,258 107,017 108,324 100,329 90,963 83,758 7.97%
NOSH 118,543 109,411 109,201 109,419 109,053 108,289 42,953 18.41%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.98% 10.94% 2.17% 6.18% 8.32% 5.43% 9.44% -
ROE 13.00% 18.70% 4.35% 12.87% 17.91% 12.67% 20.59% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 182.52 186.25 196.58 206.17 198.18 196.02 425.33 -13.13%
EPS 14.56 20.38 4.26 12.74 16.48 10.64 40.16 -15.54%
DPS 8.00 8.00 6.00 8.00 7.00 5.60 14.00 -8.89%
NAPS 1.12 1.09 0.98 0.99 0.92 0.84 1.95 -8.81%
Adjusted Per Share Value based on latest NOSH - 109,563
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 50.19 47.27 49.79 52.33 50.13 49.24 42.38 2.85%
EPS 4.00 5.17 1.08 3.23 4.17 2.67 4.00 0.00%
DPS 2.20 2.03 1.52 2.03 1.77 1.41 1.39 7.94%
NAPS 0.308 0.2766 0.2482 0.2513 0.2327 0.211 0.1943 7.97%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.90 1.62 1.36 1.38 0.92 0.96 1.57 -
P/RPS 1.04 0.87 0.69 0.67 0.46 0.49 0.37 18.77%
P/EPS 13.05 7.95 31.92 10.83 5.58 9.02 3.91 22.22%
EY 7.66 12.58 3.13 9.23 17.91 11.08 25.58 -18.19%
DY 4.21 4.94 4.41 5.80 7.61 5.83 8.92 -11.75%
P/NAPS 1.70 1.49 1.39 1.39 1.00 1.14 0.81 13.13%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 20/08/15 13/08/14 19/08/13 14/08/12 19/08/11 19/08/10 -
Price 1.71 1.74 1.30 1.52 1.10 0.93 1.82 -
P/RPS 0.94 0.93 0.66 0.74 0.56 0.47 0.43 13.90%
P/EPS 11.74 8.54 30.52 11.93 6.67 8.74 4.53 17.18%
EY 8.51 11.71 3.28 8.38 14.98 11.44 22.07 -14.67%
DY 4.68 4.60 4.62 5.26 6.36 6.02 7.69 -7.93%
P/NAPS 1.53 1.60 1.33 1.54 1.20 1.11 0.93 8.64%

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