[TOMYPAK] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 6.53%
YoY- 16.61%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 207,789 212,287 225,959 213,411 210,287 174,981 160,884 4.35%
PBT 28,412 11,627 20,958 20,874 15,933 18,544 16,641 9.32%
Tax -7,536 -3,846 -6,062 -5,289 -2,568 -823 -691 48.88%
NP 20,876 7,781 14,896 15,585 13,365 17,721 15,950 4.58%
-
NP to SH 20,876 7,781 14,896 15,585 13,365 17,721 15,950 4.58%
-
Tax Rate 26.52% 33.08% 28.92% 25.34% 16.12% 4.44% 4.15% -
Total Cost 186,913 204,506 211,063 197,826 196,922 157,260 144,934 4.32%
-
Net Worth 122,347 108,075 108,119 102,716 93,230 85,404 70,387 9.64%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 8,747 6,556 8,743 7,637 6,177 5,728 3,600 15.93%
Div Payout % 41.90% 84.27% 58.70% 49.00% 46.22% 32.33% 22.57% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 122,347 108,075 108,119 102,716 93,230 85,404 70,387 9.64%
NOSH 109,239 109,166 109,211 109,273 108,407 108,107 39,992 18.22%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.05% 3.67% 6.59% 7.30% 6.36% 10.13% 9.91% -
ROE 17.06% 7.20% 13.78% 15.17% 14.34% 20.75% 22.66% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 190.21 194.46 206.90 195.30 193.98 161.86 402.28 -11.73%
EPS 19.11 7.13 13.64 14.26 12.33 16.39 39.88 -11.53%
DPS 8.00 6.00 8.00 7.00 5.70 5.30 9.00 -1.94%
NAPS 1.12 0.99 0.99 0.94 0.86 0.79 1.76 -7.25%
Adjusted Per Share Value based on latest NOSH - 109,273
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 48.71 49.77 52.97 50.03 49.30 41.02 37.72 4.35%
EPS 4.89 1.82 3.49 3.65 3.13 4.15 3.74 4.56%
DPS 2.05 1.54 2.05 1.79 1.45 1.34 0.84 16.02%
NAPS 0.2868 0.2534 0.2535 0.2408 0.2186 0.2002 0.165 9.64%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.05 1.30 1.40 1.05 0.865 1.30 0.71 -
P/RPS 1.08 0.67 0.68 0.54 0.45 0.80 0.18 34.78%
P/EPS 10.73 18.24 10.26 7.36 7.02 7.93 1.78 34.88%
EY 9.32 5.48 9.74 13.58 14.25 12.61 56.17 -25.86%
DY 3.90 4.62 5.71 6.67 6.59 4.08 12.68 -17.83%
P/NAPS 1.83 1.31 1.41 1.12 1.01 1.65 0.40 28.82%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 14/11/14 21/11/13 26/11/12 03/11/11 04/11/10 17/11/09 -
Price 2.70 1.30 1.42 1.17 0.95 1.19 0.89 -
P/RPS 1.42 0.67 0.69 0.60 0.49 0.74 0.22 36.43%
P/EPS 14.13 18.24 10.41 8.20 7.71 7.26 2.23 36.01%
EY 7.08 5.48 9.61 12.19 12.98 13.77 44.81 -26.46%
DY 2.96 4.62 5.63 5.98 6.00 4.45 10.11 -18.50%
P/NAPS 2.41 1.31 1.43 1.24 1.10 1.51 0.51 29.52%

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