[TOMYPAK] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -3.05%
YoY- 51.28%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 214,099 209,039 224,487 216,724 212,413 184,258 159,078 5.07%
PBT 31,293 11,593 19,903 23,233 14,054 17,564 20,758 7.07%
Tax -8,130 -3,341 -5,686 -5,981 -2,650 -1,713 -734 49.27%
NP 23,163 8,252 14,217 17,252 11,404 15,851 20,024 2.45%
-
NP to SH 23,163 8,252 14,217 17,252 11,404 15,851 20,024 2.45%
-
Tax Rate 25.98% 28.82% 28.57% 25.74% 18.86% 9.75% 3.54% -
Total Cost 190,936 200,787 210,270 199,472 201,009 168,407 139,054 5.42%
-
Net Worth 125,766 111,483 109,361 103,605 93,582 88,722 73,730 9.30%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 10,936 5,464 8,748 8,179 6,311 6,059 4,834 14.56%
Div Payout % 47.21% 66.23% 61.54% 47.41% 55.34% 38.23% 24.14% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 125,766 111,483 109,361 103,605 93,582 88,722 73,730 9.30%
NOSH 109,362 109,298 109,361 109,058 108,816 108,197 40,289 18.09%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 10.82% 3.95% 6.33% 7.96% 5.37% 8.60% 12.59% -
ROE 18.42% 7.40% 13.00% 16.65% 12.19% 17.87% 27.16% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 195.77 191.26 205.27 198.72 195.20 170.30 394.84 -11.02%
EPS 21.18 7.55 13.00 15.81 10.48 14.65 49.70 -13.24%
DPS 10.00 5.00 8.00 7.50 5.80 5.60 12.00 -2.99%
NAPS 1.15 1.02 1.00 0.95 0.86 0.82 1.83 -7.44%
Adjusted Per Share Value based on latest NOSH - 109,106
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 49.66 48.49 52.07 50.27 49.27 42.74 36.90 5.07%
EPS 5.37 1.91 3.30 4.00 2.65 3.68 4.64 2.46%
DPS 2.54 1.27 2.03 1.90 1.46 1.41 1.12 14.61%
NAPS 0.2917 0.2586 0.2537 0.2403 0.2171 0.2058 0.171 9.30%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.71 1.28 1.41 1.20 1.00 1.05 0.87 -
P/RPS 1.38 0.67 0.69 0.60 0.51 0.62 0.22 35.78%
P/EPS 12.80 16.95 10.85 7.59 9.54 7.17 1.75 39.30%
EY 7.82 5.90 9.22 13.18 10.48 13.95 57.13 -28.20%
DY 3.69 3.91 5.67 6.25 5.80 5.33 13.79 -19.71%
P/NAPS 2.36 1.25 1.41 1.26 1.16 1.28 0.48 30.38%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 25/02/14 26/02/13 28/02/12 21/02/11 25/02/10 -
Price 2.42 1.30 1.38 1.28 0.99 1.00 1.55 -
P/RPS 1.24 0.68 0.67 0.64 0.51 0.59 0.39 21.25%
P/EPS 11.43 17.22 10.62 8.09 9.45 6.83 3.12 24.14%
EY 8.75 5.81 9.42 12.36 10.59 14.65 32.06 -19.45%
DY 4.13 3.85 5.80 5.86 5.86 5.60 7.74 -9.93%
P/NAPS 2.10 1.27 1.38 1.35 1.15 1.22 0.85 16.26%

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