[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

Tomypak Holdings Bhd 300613.pdf

Latest QR

Upcoming QR

TOMYPAK's Result

TOMYPAK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Annualized Quarter Result
Revenue	216,364	203,778	214,666	225,592	216,120	212,274	182,692	2.85%
YoY %	6.18%	-5.07%	-4.84%	4.38%	1.81%	16.19%	-	-
Horiz. %	118.43%	111.54%	117.50%	123.48%	118.30%	116.19%	100.00%	-
PBT	22,460	30,998	7,458	19,420	24,102	12,582	18,742	3.05%
YoY %	-27.54%	315.63%	-61.60%	-19.43%	91.56%	-32.87%	-	-
Horiz. %	119.84%	165.39%	39.79%	103.62%	128.60%	67.13%	100.00%	-
Tax	-5,200	-8,700	-2,806	-5,480	-6,130	-1,060	-1,492	23.10%
YoY %	40.23%	-210.05%	48.80%	10.60%	-478.30%	28.95%	-	-
Horiz. %	348.53%	583.11%	188.07%	367.29%	410.86%	71.05%	100.00%	-
NP	17,260	22,298	4,652	13,940	17,972	11,522	17,250	0.00%
YoY %	-22.59%	379.32%	-66.63%	-22.43%	55.98%	-33.21%	-	-
Horiz. %	100.06%	129.26%	26.97%	80.81%	104.19%	66.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,260	22,298	4,652	13,940	17,972	11,522	17,250	0.00%
YoY %	-22.59%	379.32%	-66.63%	-22.43%	55.98%	-33.21%	-	-
Horiz. %	100.06%	129.26%	26.97%	80.81%	104.19%	66.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.15%	28.07%	37.62%	28.22%	25.43%	8.42%	7.96%	-
YoY %	-17.53%	-25.39%	33.31%	10.97%	202.02%	5.78%	-	-
Horiz. %	290.83%	352.64%	472.61%	354.52%	319.47%	105.78%	100.00%	-
Total Cost	199,104	181,480	210,014	211,652	198,148	200,752	165,442	3.13%
YoY %	9.71%	-13.59%	-0.77%	6.82%	-1.30%	21.34%	-	-
Horiz. %	120.35%	109.69%	126.94%	127.93%	119.77%	121.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	132,769	119,258	107,017	108,324	100,329	90,963	83,758	7.97%
YoY %	11.33%	11.44%	-1.21%	7.97%	10.30%	8.60%	-	-
Horiz. %	158.52%	142.38%	127.77%	129.33%	119.78%	108.60%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	9,483	8,752	6,552	8,753	7,633	6,064	6,013	7.88%
YoY %	8.35%	33.58%	-25.15%	14.67%	25.87%	0.85%	-	-
Horiz. %	157.71%	145.55%	108.96%	145.57%	126.94%	100.85%	100.00%	-
Div Payout %	54.95%	39.25%	140.85%	62.79%	42.48%	52.63%	34.86%	-
YoY %	40.00%	-72.13%	124.32%	47.81%	-19.29%	50.98%	-	-
Horiz. %	157.63%	112.59%	404.04%	180.12%	121.86%	150.98%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	132,769	119,258	107,017	108,324	100,329	90,963	83,758	7.97%
YoY %	11.33%	11.44%	-1.21%	7.97%	10.30%	8.60%	-	-
Horiz. %	158.52%	142.38%	127.77%	129.33%	119.78%	108.60%	100.00%	-
NOSH	118,543	109,411	109,201	109,419	109,053	108,289	42,953	18.41%
YoY %	8.35%	0.19%	-0.20%	0.34%	0.71%	152.11%	-	-
Horiz. %	275.98%	254.72%	254.23%	254.74%	253.89%	252.11%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	7.98%	10.94%	2.17%	6.18%	8.32%	5.43%	9.44%	-
YoY %	-27.06%	404.15%	-64.89%	-25.72%	53.22%	-42.48%	-	-
Horiz. %	84.53%	115.89%	22.99%	65.47%	88.14%	57.52%	100.00%	-
ROE	13.00%	18.70%	4.35%	12.87%	17.91%	12.67%	20.59%	-
YoY %	-30.48%	329.89%	-66.20%	-28.14%	41.36%	-38.47%	-	-
Horiz. %	63.14%	90.82%	21.13%	62.51%	86.98%	61.53%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	182.52	186.25	196.58	206.17	198.18	196.02	425.33	-13.13%
YoY %	-2.00%	-5.25%	-4.65%	4.03%	1.10%	-53.91%	-	-
Horiz. %	42.91%	43.79%	46.22%	48.47%	46.59%	46.09%	100.00%	-
EPS	14.56	20.38	4.26	12.74	16.48	10.64	40.16	-15.54%
YoY %	-28.56%	378.40%	-66.56%	-22.69%	54.89%	-73.51%	-	-
Horiz. %	36.25%	50.75%	10.61%	31.72%	41.04%	26.49%	100.00%	-
DPS	8.00	8.00	6.00	8.00	7.00	5.60	14.00	-8.89%
YoY %	0.00%	33.33%	-25.00%	14.29%	25.00%	-60.00%	-	-
Horiz. %	57.14%	57.14%	42.86%	57.14%	50.00%	40.00%	100.00%	-
NAPS	1.12	1.09	0.98	0.99	0.92	0.84	1.95	-8.81%
YoY %	2.75%	11.22%	-1.01%	7.61%	9.52%	-56.92%	-	-
Horiz. %	57.44%	55.90%	50.26%	50.77%	47.18%	43.08%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 109,563
RPS	50.72	47.77	50.33	52.89	50.67	49.76	42.83	2.85%
YoY %	6.18%	-5.09%	-4.84%	4.38%	1.83%	16.18%	-	-
Horiz. %	118.42%	111.53%	117.51%	123.49%	118.30%	116.18%	100.00%	-
EPS	4.05	5.23	1.09	3.27	4.21	2.70	4.04	0.04%
YoY %	-22.56%	379.82%	-66.67%	-22.33%	55.93%	-33.17%	-	-
Horiz. %	100.25%	129.46%	26.98%	80.94%	104.21%	66.83%	100.00%	-
DPS	2.22	2.05	1.54	2.05	1.79	1.42	1.41	7.85%
YoY %	8.29%	33.12%	-24.88%	14.53%	26.06%	0.71%	-	-
Horiz. %	157.45%	145.39%	109.22%	145.39%	126.95%	100.71%	100.00%	-
NAPS	0.3113	0.2796	0.2509	0.254	0.2352	0.2133	0.1964	7.97%
YoY %	11.34%	11.44%	-1.22%	7.99%	10.27%	8.60%	-	-
Horiz. %	158.50%	142.36%	127.75%	129.33%	119.76%	108.60%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	19.54%	26.09%	2.99%	45.65%	-6.12%	32.43%	-	-
Horiz. %	281.08%	235.14%	186.49%	181.08%	124.32%	132.43%	100.00%	-
P/EPS	13.05	7.95	31.92	10.83	5.58	9.02	3.91	22.22%
YoY %	64.15%	-75.09%	194.74%	94.09%	-38.14%	130.69%	-	-
Horiz. %	333.76%	203.32%	816.37%	276.98%	142.71%	230.69%	100.00%	-
EY	7.66	12.58	3.13	9.23	17.91	11.08	25.58	-18.19%
YoY %	-39.11%	301.92%	-66.09%	-48.46%	61.64%	-56.68%	-	-
Horiz. %	29.95%	49.18%	12.24%	36.08%	70.02%	43.32%	100.00%	-
DY	4.21	4.94	4.41	5.80	7.61	5.83	8.92	-11.75%
YoY %	-14.78%	12.02%	-23.97%	-23.78%	30.53%	-34.64%	-	-
Horiz. %	47.20%	55.38%	49.44%	65.02%	85.31%	65.36%	100.00%	-
P/NAPS	1.70	1.49	1.39	1.39	1.00	1.14	0.81	13.13%
YoY %	14.09%	7.19%	0.00%	39.00%	-12.28%	40.74%	-	-
Horiz. %	209.88%	183.95%	171.60%	171.60%	123.46%	140.74%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
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%
YoY %	1.08%	40.91%	-10.81%	32.14%	19.15%	9.30%	-	-
Horiz. %	218.60%	216.28%	153.49%	172.09%	130.23%	109.30%	100.00%	-
P/EPS	11.74	8.54	30.52	11.93	6.67	8.74	4.53	17.18%
YoY %	37.47%	-72.02%	155.83%	78.86%	-23.68%	92.94%	-	-
Horiz. %	259.16%	188.52%	673.73%	263.36%	147.24%	192.94%	100.00%	-
EY	8.51	11.71	3.28	8.38	14.98	11.44	22.07	-14.67%
YoY %	-27.33%	257.01%	-60.86%	-44.06%	30.94%	-48.16%	-	-
Horiz. %	38.56%	53.06%	14.86%	37.97%	67.87%	51.84%	100.00%	-
DY	4.68	4.60	4.62	5.26	6.36	6.02	7.69	-7.93%
YoY %	1.74%	-0.43%	-12.17%	-17.30%	5.65%	-21.72%	-	-
Horiz. %	60.86%	59.82%	60.08%	68.40%	82.70%	78.28%	100.00%	-
P/NAPS	1.53	1.60	1.33	1.54	1.20	1.11	0.93	8.64%
YoY %	-4.38%	20.30%	-13.64%	28.33%	8.11%	19.35%	-	-
Horiz. %	164.52%	172.04%	143.01%	165.59%	129.03%	119.35%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos