[TOMYPAK] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
13-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -22.01%
YoY- -37.17%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 208,953 220,390 203,596 219,023 221,459 214,337 199,049 0.81%
PBT 22,772 27,024 23,362 13,922 20,893 19,815 14,485 7.82%
Tax -2,720 -6,380 -6,289 -4,349 -5,656 -5,186 -1,497 10.45%
NP 20,052 20,644 17,073 9,573 15,237 14,629 12,988 7.49%
-
NP to SH 20,118 20,646 17,073 9,573 15,237 14,629 12,988 7.55%
-
Tax Rate 11.94% 23.61% 26.92% 31.24% 27.07% 26.17% 10.33% -
Total Cost 188,901 199,746 186,523 209,450 206,222 199,708 186,061 0.25%
-
Net Worth 46,372 127,630 119,264 106,493 108,468 100,464 91,176 -10.64%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 9,998 11,299 6,561 7,649 8,744 7,077 6,065 8.67%
Div Payout % 49.70% 54.73% 38.43% 79.90% 57.39% 48.38% 46.70% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 46,372 127,630 119,264 106,493 108,468 100,464 91,176 -10.64%
NOSH 98,665 127,630 109,417 108,666 109,563 109,200 108,543 -1.57%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 9.60% 9.37% 8.39% 4.37% 6.88% 6.83% 6.53% -
ROE 43.38% 16.18% 14.32% 8.99% 14.05% 14.56% 14.24% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 211.78 172.68 186.07 201.55 202.13 196.28 183.38 2.42%
EPS 20.39 16.18 15.60 8.81 13.91 13.40 11.97 9.27%
DPS 10.13 8.85 6.00 7.00 8.00 6.50 5.60 10.37%
NAPS 0.47 1.00 1.09 0.98 0.99 0.92 0.84 -9.21%
Adjusted Per Share Value based on latest NOSH - 108,666
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 48.47 51.12 47.23 50.80 51.37 49.72 46.17 0.81%
EPS 4.67 4.79 3.96 2.22 3.53 3.39 3.01 7.58%
DPS 2.32 2.62 1.52 1.77 2.03 1.64 1.41 8.64%
NAPS 0.1076 0.296 0.2766 0.247 0.2516 0.233 0.2115 -10.64%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.985 1.90 1.62 1.36 1.38 0.92 0.96 -
P/RPS 0.47 1.10 0.87 0.67 0.68 0.47 0.52 -1.66%
P/EPS 4.83 11.75 10.38 15.44 9.92 6.87 8.02 -8.09%
EY 20.70 8.51 9.63 6.48 10.08 14.56 12.46 8.81%
DY 10.29 4.66 3.70 5.15 5.80 7.07 5.83 9.92%
P/NAPS 2.10 1.90 1.49 1.39 1.39 1.00 1.14 10.70%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 26/08/16 20/08/15 13/08/14 19/08/13 14/08/12 19/08/11 -
Price 0.99 1.71 1.74 1.30 1.52 1.10 0.93 -
P/RPS 0.47 0.99 0.94 0.64 0.75 0.56 0.51 -1.35%
P/EPS 4.86 10.57 11.15 14.76 10.93 8.21 7.77 -7.51%
EY 20.60 9.46 8.97 6.78 9.15 12.18 12.87 8.14%
DY 10.24 5.18 3.45 5.38 5.26 5.91 6.02 9.24%
P/NAPS 2.11 1.71 1.60 1.33 1.54 1.20 1.11 11.28%

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