[TOMYPAK] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -34.22%
YoY- -46.69%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 50,139 53,387 54,860 51,546 49,420 40,142 41,948 3.01%
PBT 4,454 4,488 5,542 3,182 5,061 6,039 1,921 15.03%
Tax -756 -1,260 -1,636 -943 -861 29 72 -
NP 3,698 3,228 3,906 2,239 4,200 6,068 1,993 10.84%
-
NP to SH 3,698 3,228 3,906 2,239 4,200 6,068 1,993 10.84%
-
Tax Rate 16.97% 28.07% 29.52% 29.64% 17.01% -0.48% -3.75% -
Total Cost 46,441 50,159 50,954 49,307 45,220 34,074 39,955 2.53%
-
Net Worth 111,596 109,423 103,650 93,472 88,992 73,734 58,829 11.25%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 1,094 2,188 2,182 1,630 1,519 1,208 1,200 -1.52%
Div Payout % 29.59% 67.80% 55.87% 72.82% 36.18% 19.92% 60.24% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 111,596 109,423 103,650 93,472 88,992 73,734 58,829 11.25%
NOSH 109,408 109,423 109,106 108,689 108,527 40,292 40,020 18.23%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 7.38% 6.05% 7.12% 4.34% 8.50% 15.12% 4.75% -
ROE 3.31% 2.95% 3.77% 2.40% 4.72% 8.23% 3.39% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 45.83 48.79 50.28 47.43 45.54 99.63 104.82 -12.87%
EPS 3.38 2.95 3.58 2.06 3.87 15.06 4.98 -6.25%
DPS 1.00 2.00 2.00 1.50 1.40 3.00 3.00 -16.72%
NAPS 1.02 1.00 0.95 0.86 0.82 1.83 1.47 -5.90%
Adjusted Per Share Value based on latest NOSH - 108,689
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 11.63 12.38 12.73 11.96 11.46 9.31 9.73 3.01%
EPS 0.86 0.75 0.91 0.52 0.97 1.41 0.46 10.98%
DPS 0.25 0.51 0.51 0.38 0.35 0.28 0.28 -1.87%
NAPS 0.2589 0.2538 0.2404 0.2168 0.2064 0.171 0.1365 11.25%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.28 1.41 1.20 1.00 1.05 0.87 0.20 -
P/RPS 2.79 2.89 2.39 2.11 2.31 0.87 0.19 56.45%
P/EPS 37.87 47.80 33.52 48.54 27.13 5.78 4.02 45.30%
EY 2.64 2.09 2.98 2.06 3.69 17.31 24.90 -31.19%
DY 0.78 1.42 1.67 1.50 1.33 3.45 15.00 -38.89%
P/NAPS 1.25 1.41 1.26 1.16 1.28 0.48 0.14 44.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 25/02/14 26/02/13 28/02/12 21/02/11 25/02/10 23/02/09 -
Price 1.30 1.38 1.28 0.99 1.00 1.55 0.20 -
P/RPS 2.84 2.83 2.55 2.09 2.20 1.56 0.19 56.91%
P/EPS 38.46 46.78 35.75 48.06 25.84 10.29 4.02 45.67%
EY 2.60 2.14 2.80 2.08 3.87 9.72 24.90 -31.36%
DY 0.77 1.45 1.56 1.52 1.40 1.94 15.00 -39.02%
P/NAPS 1.27 1.38 1.35 1.15 1.22 0.85 0.14 44.39%

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