[TOMYPAK] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -0.99%
YoY- 45.6%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 210,200 211,868 228,133 215,818 214,489 179,784 158,581 4.80%
PBT 31,945 9,518 20,553 23,588 14,497 16,672 19,625 8.45%
Tax -9,040 -3,446 -5,901 -5,793 -2,276 -1,136 -1,017 43.90%
NP 22,905 6,072 14,652 17,794 12,221 15,536 18,608 3.52%
-
NP to SH 22,905 6,072 14,652 17,794 12,221 15,536 18,608 3.52%
-
Tax Rate 28.30% 36.21% 28.71% 24.56% 15.70% 6.81% 5.18% -
Total Cost 187,294 205,796 213,481 198,024 202,268 164,248 139,973 4.97%
-
Net Worth 122,239 108,376 108,357 102,493 93,066 85,390 70,399 9.62%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 10,186 5,838 8,756 7,995 6,204 6,052 3,199 21.28%
Div Payout % 44.47% 96.15% 59.76% 44.93% 50.77% 38.96% 17.20% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 122,239 108,376 108,357 102,493 93,066 85,390 70,399 9.62%
NOSH 109,142 109,471 109,452 109,035 108,217 108,089 39,999 18.20%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.90% 2.87% 6.42% 8.25% 5.70% 8.64% 11.73% -
ROE 18.74% 5.60% 13.52% 17.36% 13.13% 18.19% 26.43% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 192.59 193.54 208.43 197.93 198.20 166.33 396.45 -11.33%
EPS 20.99 5.55 13.39 16.32 11.29 14.37 46.52 -12.41%
DPS 9.33 5.33 8.00 7.33 5.73 5.60 8.00 2.59%
NAPS 1.12 0.99 0.99 0.94 0.86 0.79 1.76 -7.25%
Adjusted Per Share Value based on latest NOSH - 109,273
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 49.28 49.67 53.48 50.60 50.28 42.15 37.18 4.80%
EPS 5.37 1.42 3.43 4.17 2.87 3.64 4.36 3.53%
DPS 2.39 1.37 2.05 1.87 1.45 1.42 0.75 21.29%
NAPS 0.2866 0.2541 0.254 0.2403 0.2182 0.2002 0.165 9.63%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.05 1.30 1.40 1.05 0.865 1.30 0.71 -
P/RPS 1.06 0.67 0.67 0.53 0.44 0.78 0.18 34.36%
P/EPS 9.77 23.44 10.46 6.43 7.66 9.04 1.53 36.18%
EY 10.24 4.27 9.56 15.54 13.06 11.06 65.52 -26.59%
DY 4.55 4.10 5.71 6.98 6.63 4.31 11.27 -14.02%
P/NAPS 1.83 1.31 1.41 1.12 1.01 1.65 0.40 28.82%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 14/11/14 21/11/13 26/11/12 03/11/11 04/11/10 17/11/09 -
Price 2.70 1.30 1.42 1.17 0.95 1.19 0.89 -
P/RPS 1.40 0.67 0.68 0.59 0.48 0.72 0.22 36.10%
P/EPS 12.87 23.44 10.61 7.17 8.41 8.28 1.91 37.41%
EY 7.77 4.27 9.43 13.95 11.89 12.08 52.27 -27.20%
DY 3.46 4.10 5.63 6.27 6.04 4.71 8.99 -14.70%
P/NAPS 2.41 1.31 1.43 1.24 1.10 1.51 0.51 29.52%

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