[TOMYPAK] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 10.7%
YoY- 51.28%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 214,099 209,039 224,486 216,725 212,413 184,259 159,078 5.07%
PBT 31,292 11,593 19,904 23,234 14,054 17,566 20,759 7.07%
Tax -8,130 -3,342 -5,686 -5,982 -2,650 -1,713 -734 49.27%
NP 23,162 8,251 14,218 17,252 11,404 15,853 20,025 2.45%
-
NP to SH 23,162 8,251 14,218 17,252 11,404 15,853 20,025 2.45%
-
Tax Rate 25.98% 28.83% 28.57% 25.75% 18.86% 9.75% 3.54% -
Total Cost 190,937 200,788 210,268 199,473 201,009 168,406 139,053 5.42%
-
Net Worth 125,806 111,596 109,423 103,650 93,472 88,992 73,734 9.30%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 10,935 5,462 8,750 8,189 6,288 6,039 3,608 20.28%
Div Payout % 47.21% 66.20% 61.54% 47.47% 55.15% 38.10% 18.02% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 125,806 111,596 109,423 103,650 93,472 88,992 73,734 9.30%
NOSH 109,396 109,408 109,423 109,106 108,689 108,527 40,292 18.10%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 10.82% 3.95% 6.33% 7.96% 5.37% 8.60% 12.59% -
ROE 18.41% 7.39% 12.99% 16.64% 12.20% 17.81% 27.16% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 195.71 191.06 205.15 198.64 195.43 169.78 394.81 -11.03%
EPS 21.17 7.54 12.99 15.81 10.49 14.61 49.70 -13.25%
DPS 10.00 5.00 8.00 7.50 5.80 5.56 9.00 1.77%
NAPS 1.15 1.02 1.00 0.95 0.86 0.82 1.83 -7.44%
Adjusted Per Share Value based on latest NOSH - 109,106
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 50.19 49.01 52.63 50.81 49.80 43.20 37.29 5.07%
EPS 5.43 1.93 3.33 4.04 2.67 3.72 4.69 2.47%
DPS 2.56 1.28 2.05 1.92 1.47 1.42 0.85 20.16%
NAPS 0.2949 0.2616 0.2565 0.243 0.2191 0.2086 0.1729 9.30%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.71 1.28 1.41 1.20 1.00 1.05 0.87 -
P/RPS 1.38 0.67 0.69 0.60 0.51 0.62 0.22 35.78%
P/EPS 12.80 16.97 10.85 7.59 9.53 7.19 1.75 39.30%
EY 7.81 5.89 9.22 13.18 10.49 13.91 57.13 -28.21%
DY 3.69 3.91 5.67 6.25 5.80 5.30 10.34 -15.77%
P/NAPS 2.36 1.25 1.41 1.26 1.16 1.28 0.48 30.38%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 25/02/14 26/02/13 28/02/12 21/02/11 25/02/10 -
Price 2.42 1.30 1.38 1.28 0.99 1.00 1.55 -
P/RPS 1.24 0.68 0.67 0.64 0.51 0.59 0.39 21.25%
P/EPS 11.43 17.24 10.62 8.10 9.44 6.85 3.12 24.14%
EY 8.75 5.80 9.42 12.35 10.60 14.61 32.06 -19.45%
DY 4.13 3.85 5.80 5.86 5.86 5.56 5.81 -5.52%
P/NAPS 2.10 1.27 1.38 1.35 1.15 1.22 0.85 16.26%

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