[TOMYPAK] YoY Quarter Result on 31-Mar-2012 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
18-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 57.48%
YoY- 17.38%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 52,108 55,996 55,008 52,143 51,355 47,115 36,574 6.07%
PBT 7,577 2,394 4,714 4,888 3,270 5,654 4,071 10.90%
Tax -2,250 -883 -1,260 -1,362 -266 -503 -310 39.12%
NP 5,327 1,511 3,454 3,526 3,004 5,151 3,761 5.97%
-
NP to SH 5,327 1,511 3,454 3,526 3,004 5,151 3,761 5.97%
-
Tax Rate 29.70% 36.88% 26.73% 27.86% 8.13% 8.90% 7.61% -
Total Cost 46,781 54,485 51,554 48,617 48,351 41,964 32,813 6.08%
-
Net Worth 114,853 108,397 107,117 96,064 89,687 82,142 62,416 10.69%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 1,640 2,189 2,186 1,637 1,512 1,497 - -
Div Payout % 30.80% 144.93% 63.29% 46.44% 50.36% 29.07% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 114,853 108,397 107,117 96,064 89,687 82,142 62,416 10.69%
NOSH 109,383 109,492 109,303 109,164 108,057 42,782 40,010 18.23%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 10.22% 2.70% 6.28% 6.76% 5.85% 10.93% 10.28% -
ROE 4.64% 1.39% 3.22% 3.67% 3.35% 6.27% 6.03% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 47.64 51.14 50.33 47.77 47.53 110.13 91.41 -10.28%
EPS 4.87 1.38 3.16 3.23 2.78 12.04 9.40 -10.37%
DPS 1.50 2.00 2.00 1.50 1.40 3.50 0.00 -
NAPS 1.05 0.99 0.98 0.88 0.83 1.92 1.56 -6.38%
Adjusted Per Share Value based on latest NOSH - 109,164
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 12.22 13.13 12.90 12.22 12.04 11.05 8.57 6.08%
EPS 1.25 0.35 0.81 0.83 0.70 1.21 0.88 6.02%
DPS 0.38 0.51 0.51 0.38 0.35 0.35 0.00 -
NAPS 0.2693 0.2541 0.2511 0.2252 0.2103 0.1926 0.1463 10.69%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.37 1.37 1.28 0.96 1.07 1.57 0.20 -
P/RPS 2.88 2.68 2.54 2.01 2.25 1.43 0.22 53.48%
P/EPS 28.13 99.28 40.51 29.72 38.49 13.04 2.13 53.71%
EY 3.55 1.01 2.47 3.36 2.60 7.67 47.00 -34.97%
DY 1.09 1.46 1.56 1.56 1.31 2.23 0.00 -
P/NAPS 1.30 1.38 1.31 1.09 1.29 0.82 0.13 46.75%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 22/05/14 23/05/13 18/05/12 05/05/11 26/05/10 15/05/09 -
Price 1.75 1.39 1.47 0.90 1.02 1.27 0.21 -
P/RPS 3.67 2.72 2.92 1.88 2.15 1.15 0.23 58.63%
P/EPS 35.93 100.72 46.52 27.86 36.69 10.55 2.23 58.89%
EY 2.78 0.99 2.15 3.59 2.73 9.48 44.76 -37.05%
DY 0.86 1.44 1.36 1.67 1.37 2.76 0.00 -
P/NAPS 1.67 1.40 1.50 1.02 1.23 0.66 0.13 53.00%

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