[TOMYPAK] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
03-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 6.07%
YoY- -21.34%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 211,868 228,133 215,818 214,489 179,784 158,581 187,853 2.02%
PBT 9,518 20,553 23,588 14,497 16,672 19,625 8,016 2.90%
Tax -3,446 -5,901 -5,793 -2,276 -1,136 -1,017 -506 37.65%
NP 6,072 14,652 17,794 12,221 15,536 18,608 7,509 -3.47%
-
NP to SH 6,072 14,652 17,794 12,221 15,536 18,608 7,509 -3.47%
-
Tax Rate 36.21% 28.71% 24.56% 15.70% 6.81% 5.18% 6.31% -
Total Cost 205,796 213,481 198,024 202,268 164,248 139,973 180,344 2.22%
-
Net Worth 108,376 108,357 102,493 93,066 85,390 70,399 58,000 10.97%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 5,838 8,756 7,995 6,204 6,052 3,199 - -
Div Payout % 96.15% 59.76% 44.93% 50.77% 38.96% 17.20% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 108,376 108,357 102,493 93,066 85,390 70,399 58,000 10.97%
NOSH 109,471 109,452 109,035 108,217 108,089 39,999 39,999 18.26%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 2.87% 6.42% 8.25% 5.70% 8.64% 11.73% 4.00% -
ROE 5.60% 13.52% 17.36% 13.13% 18.19% 26.43% 12.95% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 193.54 208.43 197.93 198.20 166.33 396.45 469.63 -13.72%
EPS 5.55 13.39 16.32 11.29 14.37 46.52 18.77 -18.37%
DPS 5.33 8.00 7.33 5.73 5.60 8.00 0.00 -
NAPS 0.99 0.99 0.94 0.86 0.79 1.76 1.45 -6.15%
Adjusted Per Share Value based on latest NOSH - 108,407
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 49.14 52.92 50.06 49.75 41.70 36.78 43.57 2.02%
EPS 1.41 3.40 4.13 2.83 3.60 4.32 1.74 -3.44%
DPS 1.35 2.03 1.85 1.44 1.40 0.74 0.00 -
NAPS 0.2514 0.2513 0.2377 0.2159 0.1981 0.1633 0.1345 10.98%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.30 1.40 1.05 0.865 1.30 0.71 0.23 -
P/RPS 0.67 0.67 0.53 0.44 0.78 0.18 0.05 54.08%
P/EPS 23.44 10.46 6.43 7.66 9.04 1.53 1.23 63.39%
EY 4.27 9.56 15.54 13.06 11.06 65.52 81.62 -38.83%
DY 4.10 5.71 6.98 6.63 4.31 11.27 0.00 -
P/NAPS 1.31 1.41 1.12 1.01 1.65 0.40 0.16 41.94%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 14/11/14 21/11/13 26/11/12 03/11/11 04/11/10 17/11/09 17/11/08 -
Price 1.30 1.42 1.17 0.95 1.19 0.89 0.22 -
P/RPS 0.67 0.68 0.59 0.48 0.72 0.22 0.05 54.08%
P/EPS 23.44 10.61 7.17 8.41 8.28 1.91 1.17 64.76%
EY 4.27 9.43 13.95 11.89 12.08 52.27 85.33 -39.28%
DY 4.10 5.63 6.27 6.04 4.71 8.99 0.00 -
P/NAPS 1.31 1.43 1.24 1.10 1.51 0.51 0.15 43.48%

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