[TOMYPAK] YoY 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- 1.82%
YoY- -35.59%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 56,818 49,781 51,336 57,787 55,918 54,782 44,232 4.25%
PBT 6,568 7,921 1,335 4,997 7,164 3,021 3,718 9.93%
Tax -1,450 -2,100 -520 -1,480 -1,704 -264 -243 34.64%
NP 5,118 5,821 815 3,517 5,460 2,757 3,475 6.65%
-
NP to SH 5,118 5,821 815 3,517 5,460 2,757 3,475 6.65%
-
Tax Rate 22.08% 26.51% 38.95% 29.62% 23.79% 8.74% 6.54% -
Total Cost 51,700 43,960 50,521 54,270 50,458 52,025 40,757 4.03%
-
Net Worth 142,946 119,264 106,493 108,468 100,464 91,176 84,072 9.24%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 2,552 2,735 1,086 2,191 2,184 1,519 1,508 9.15%
Div Payout % 49.88% 46.99% 133.33% 62.31% 40.00% 55.12% 43.42% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 142,946 119,264 106,493 108,468 100,464 91,176 84,072 9.24%
NOSH 127,630 109,417 108,666 109,563 109,200 108,543 43,114 19.80%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 9.01% 11.69% 1.59% 6.09% 9.76% 5.03% 7.86% -
ROE 3.58% 4.88% 0.77% 3.24% 5.43% 3.02% 4.13% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 44.52 45.50 47.24 52.74 51.21 50.47 102.59 -12.97%
EPS 4.01 5.32 0.75 3.21 5.00 2.54 8.06 -10.97%
DPS 2.00 2.50 1.00 2.00 2.00 1.40 3.50 -8.89%
NAPS 1.12 1.09 0.98 0.99 0.92 0.84 1.95 -8.81%
Adjusted Per Share Value based on latest NOSH - 109,563
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 13.32 11.67 12.03 13.55 13.11 12.84 10.37 4.25%
EPS 1.20 1.36 0.19 0.82 1.28 0.65 0.81 6.76%
DPS 0.60 0.64 0.25 0.51 0.51 0.36 0.35 9.39%
NAPS 0.3351 0.2796 0.2497 0.2543 0.2355 0.2137 0.1971 9.23%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
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 4.27 3.56 2.88 2.62 1.80 1.90 1.53 18.63%
P/EPS 47.38 30.45 181.33 42.99 18.40 37.80 19.48 15.95%
EY 2.11 3.28 0.55 2.33 5.43 2.65 5.13 -13.75%
DY 1.05 1.54 0.74 1.45 2.17 1.46 2.23 -11.78%
P/NAPS 1.70 1.49 1.39 1.39 1.00 1.14 0.81 13.13%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
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 3.84 3.82 2.75 2.88 2.15 1.84 1.77 13.76%
P/EPS 42.64 32.71 173.33 47.35 22.00 36.61 22.58 11.16%
EY 2.35 3.06 0.58 2.11 4.55 2.73 4.43 -10.01%
DY 1.17 1.44 0.77 1.32 1.82 1.51 1.92 -7.91%
P/NAPS 1.53 1.60 1.33 1.54 1.20 1.11 0.93 8.64%

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