[TOMYPAK] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 22.66%
YoY- 12.63%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 203,596 219,023 221,459 214,337 199,049 172,402 173,628 2.68%
PBT 23,362 13,922 20,893 19,815 14,485 21,145 15,177 7.45%
Tax -6,289 -4,349 -5,656 -5,186 -1,497 -780 -778 41.64%
NP 17,073 9,573 15,237 14,629 12,988 20,365 14,399 2.87%
-
NP to SH 17,073 9,573 15,237 14,629 12,988 20,365 14,399 2.87%
-
Tax Rate 26.92% 31.24% 27.07% 26.17% 10.33% 3.69% 5.13% -
Total Cost 186,523 209,450 206,222 199,708 186,061 152,037 159,229 2.67%
-
Net Worth 119,264 106,493 108,468 100,464 91,176 84,072 65,614 10.46%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 6,561 7,649 8,744 7,077 6,065 5,414 2,400 18.23%
Div Payout % 38.43% 79.90% 57.39% 48.38% 46.70% 26.59% 16.67% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 119,264 106,493 108,468 100,464 91,176 84,072 65,614 10.46%
NOSH 109,417 108,666 109,563 109,200 108,543 43,114 40,008 18.24%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 8.39% 4.37% 6.88% 6.83% 6.53% 11.81% 8.29% -
ROE 14.32% 8.99% 14.05% 14.56% 14.24% 24.22% 21.94% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 186.07 201.55 202.13 196.28 183.38 399.87 433.97 -13.15%
EPS 15.60 8.81 13.91 13.40 11.97 47.24 35.99 -13.00%
DPS 6.00 7.00 8.00 6.50 5.60 12.56 6.00 0.00%
NAPS 1.09 0.98 0.99 0.92 0.84 1.95 1.64 -6.57%
Adjusted Per Share Value based on latest NOSH - 109,200
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 47.73 51.35 51.92 50.25 46.66 40.42 40.70 2.68%
EPS 4.00 2.24 3.57 3.43 3.04 4.77 3.38 2.84%
DPS 1.54 1.79 2.05 1.66 1.42 1.27 0.56 18.35%
NAPS 0.2796 0.2497 0.2543 0.2355 0.2137 0.1971 0.1538 10.46%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.62 1.36 1.38 0.92 0.96 1.57 0.31 -
P/RPS 0.87 0.67 0.68 0.47 0.52 0.39 0.07 52.16%
P/EPS 10.38 15.44 9.92 6.87 8.02 3.32 0.86 51.42%
EY 9.63 6.48 10.08 14.56 12.46 30.09 116.10 -33.94%
DY 3.70 5.15 5.80 7.07 5.83 8.00 19.35 -24.08%
P/NAPS 1.49 1.39 1.39 1.00 1.14 0.81 0.19 40.93%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 20/08/15 13/08/14 19/08/13 14/08/12 19/08/11 19/08/10 19/08/09 -
Price 1.74 1.30 1.52 1.10 0.93 1.82 0.77 -
P/RPS 0.94 0.64 0.75 0.56 0.51 0.46 0.18 31.70%
P/EPS 11.15 14.76 10.93 8.21 7.77 3.85 2.14 31.65%
EY 8.97 6.78 9.15 12.18 12.87 25.95 46.74 -24.04%
DY 3.45 5.38 5.26 5.91 6.02 6.90 7.79 -12.68%
P/NAPS 1.60 1.33 1.54 1.20 1.11 0.93 0.47 22.63%

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