[TOMYPAK] YoY Cumulative 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- 48.52%
YoY- 45.6%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 157,650 158,901 171,100 161,864 160,867 134,838 118,936 4.80%
PBT 23,959 7,139 15,415 17,691 10,873 12,504 14,719 8.45%
Tax -6,780 -2,585 -4,426 -4,345 -1,707 -852 -763 43.89%
NP 17,179 4,554 10,989 13,346 9,166 11,652 13,956 3.52%
-
NP to SH 17,179 4,554 10,989 13,346 9,166 11,652 13,956 3.52%
-
Tax Rate 28.30% 36.21% 28.71% 24.56% 15.70% 6.81% 5.18% -
Total Cost 140,471 154,347 160,111 148,518 151,701 123,186 104,980 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 7,639 4,378 6,567 5,996 4,653 4,539 2,400 21.27%
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 40,000 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 14.05% 4.20% 10.14% 13.02% 9.85% 13.65% 19.82% -
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 144.44 145.15 156.32 148.45 148.65 124.75 297.34 -11.33%
EPS 15.74 4.16 10.04 12.24 8.47 10.78 34.89 -12.41%
DPS 7.00 4.00 6.00 5.50 4.30 4.20 6.00 2.60%
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 36.96 37.25 40.11 37.95 37.71 31.61 27.88 4.80%
EPS 4.03 1.07 2.58 3.13 2.15 2.73 3.27 3.54%
DPS 1.79 1.03 1.54 1.41 1.09 1.06 0.56 21.35%
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 1.42 0.90 0.90 0.71 0.58 1.04 0.24 34.46%
P/EPS 13.02 31.25 13.94 8.58 10.21 12.06 2.03 36.28%
EY 7.68 3.20 7.17 11.66 9.79 8.29 49.14 -26.59%
DY 3.41 3.08 4.29 5.24 4.97 3.23 8.45 -14.03%
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 1.87 0.90 0.91 0.79 0.64 0.95 0.30 35.64%
P/EPS 17.15 31.25 14.14 9.56 11.22 11.04 2.55 37.36%
EY 5.83 3.20 7.07 10.46 8.92 9.06 39.20 -27.20%
DY 2.59 3.08 4.23 4.70 4.53 3.53 6.74 -14.72%
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