Highlights

[TOMYPAK] QoQ Quarter Result on 2012-12-31 [#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 -     -10.41%    YoY -     74.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 58,304 57,787 55,008 54,860 53,804 55,918 52,143 7.72%
  QoQ % 0.89% 5.05% 0.27% 1.96% -3.78% 7.24% -
  Horiz. % 111.82% 110.82% 105.49% 105.21% 103.19% 107.24% 100.00%
PBT 5,705 4,997 4,714 5,542 5,640 7,164 4,888 10.84%
  QoQ % 14.17% 6.00% -14.94% -1.74% -21.27% 46.56% -
  Horiz. % 116.71% 102.23% 96.44% 113.38% 115.38% 146.56% 100.00%
Tax -1,686 -1,480 -1,260 -1,636 -1,280 -1,704 -1,362 15.27%
  QoQ % -13.92% -17.46% 22.98% -27.81% 24.88% -25.11% -
  Horiz. % 123.79% 108.66% 92.51% 120.12% 93.98% 125.11% 100.00%
NP 4,019 3,517 3,454 3,906 4,360 5,460 3,526 9.11%
  QoQ % 14.27% 1.82% -11.57% -10.41% -20.15% 54.85% -
  Horiz. % 113.98% 99.74% 97.96% 110.78% 123.65% 154.85% 100.00%
NP to SH 4,019 3,517 3,454 3,906 4,360 5,460 3,526 9.11%
  QoQ % 14.27% 1.82% -11.57% -10.41% -20.15% 54.85% -
  Horiz. % 113.98% 99.74% 97.96% 110.78% 123.65% 154.85% 100.00%
Tax Rate 29.55 % 29.62 % 26.73 % 29.52 % 22.70 % 23.79 % 27.86 % 4.00%
  QoQ % -0.24% 10.81% -9.45% 30.04% -4.58% -14.61% -
  Horiz. % 106.07% 106.32% 95.94% 105.96% 81.48% 85.39% 100.00%
Total Cost 54,285 54,270 51,554 50,954 49,444 50,458 48,617 7.62%
  QoQ % 0.03% 5.27% 1.18% 3.05% -2.01% 3.79% -
  Horiz. % 111.66% 111.63% 106.04% 104.81% 101.70% 103.79% 100.00%
Net Worth 108,119 108,468 107,117 103,650 102,716 100,464 96,064 8.19%
  QoQ % -0.32% 1.26% 3.34% 0.91% 2.24% 4.58% -
  Horiz. % 112.55% 112.91% 111.51% 107.90% 106.92% 104.58% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,184 2,191 2,186 2,182 2,185 2,184 1,637 21.16%
  QoQ % -0.32% 0.24% 0.18% -0.15% 0.07% 33.38% -
  Horiz. % 133.39% 133.82% 133.50% 133.26% 133.47% 133.38% 100.00%
Div Payout % 54.35 % 62.31 % 63.29 % 55.87 % 50.13 % 40.00 % 46.44 % 11.04%
  QoQ % -12.77% -1.55% 13.28% 11.45% 25.33% -13.87% -
  Horiz. % 117.03% 134.17% 136.28% 120.31% 107.95% 86.13% 100.00%
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 108,119 108,468 107,117 103,650 102,716 100,464 96,064 8.19%
  QoQ % -0.32% 1.26% 3.34% 0.91% 2.24% 4.58% -
  Horiz. % 112.55% 112.91% 111.51% 107.90% 106.92% 104.58% 100.00%
NOSH 109,211 109,563 109,303 109,106 109,273 109,200 109,164 0.03%
  QoQ % -0.32% 0.24% 0.18% -0.15% 0.07% 0.03% -
  Horiz. % 100.04% 100.37% 100.13% 99.95% 100.10% 100.03% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.89 % 6.09 % 6.28 % 7.12 % 8.10 % 9.76 % 6.76 % 1.28%
  QoQ % 13.14% -3.03% -11.80% -12.10% -17.01% 44.38% -
  Horiz. % 101.92% 90.09% 92.90% 105.33% 119.82% 144.38% 100.00%
ROE 3.72 % 3.24 % 3.22 % 3.77 % 4.24 % 5.43 % 3.67 % 0.91%
  QoQ % 14.81% 0.62% -14.59% -11.08% -21.92% 47.96% -
  Horiz. % 101.36% 88.28% 87.74% 102.72% 115.53% 147.96% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 53.39 52.74 50.33 50.28 49.24 51.21 47.77 7.69%
  QoQ % 1.23% 4.79% 0.10% 2.11% -3.85% 7.20% -
  Horiz. % 111.76% 110.40% 105.36% 105.25% 103.08% 107.20% 100.00%
EPS 3.68 3.21 3.16 3.58 3.99 5.00 3.23 9.08%
  QoQ % 14.64% 1.58% -11.73% -10.28% -20.20% 54.80% -
  Horiz. % 113.93% 99.38% 97.83% 110.84% 123.53% 154.80% 100.00%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 1.50 21.12%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 33.33% -
  Horiz. % 133.33% 133.33% 133.33% 133.33% 133.33% 133.33% 100.00%
NAPS 0.9900 0.9900 0.9800 0.9500 0.9400 0.9200 0.8800 8.16%
  QoQ % 0.00% 1.02% 3.16% 1.06% 2.17% 4.55% -
  Horiz. % 112.50% 112.50% 111.36% 107.95% 106.82% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 420,359
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 13.87 13.75 13.09 13.05 12.80 13.30 12.40 7.75%
  QoQ % 0.87% 5.04% 0.31% 1.95% -3.76% 7.26% -
  Horiz. % 111.85% 110.89% 105.56% 105.24% 103.23% 107.26% 100.00%
EPS 0.96 0.84 0.82 0.93 1.04 1.30 0.84 9.30%
  QoQ % 14.29% 2.44% -11.83% -10.58% -20.00% 54.76% -
  Horiz. % 114.29% 100.00% 97.62% 110.71% 123.81% 154.76% 100.00%
DPS 0.52 0.52 0.52 0.52 0.52 0.52 0.39 21.12%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 33.33% -
  Horiz. % 133.33% 133.33% 133.33% 133.33% 133.33% 133.33% 100.00%
NAPS 0.2572 0.2580 0.2548 0.2466 0.2444 0.2390 0.2285 8.20%
  QoQ % -0.31% 1.26% 3.33% 0.90% 2.26% 4.60% -
  Horiz. % 112.56% 112.91% 111.51% 107.92% 106.96% 104.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.4000 1.3800 1.2800 1.2000 1.0500 0.9200 0.9600 -
P/RPS 2.62 2.62 2.54 2.39 2.13 1.80 2.01 19.31%
  QoQ % 0.00% 3.15% 6.28% 12.21% 18.33% -10.45% -
  Horiz. % 130.35% 130.35% 126.37% 118.91% 105.97% 89.55% 100.00%
P/EPS 38.04 42.99 40.51 33.52 26.32 18.40 29.72 17.87%
  QoQ % -11.51% 6.12% 20.85% 27.36% 43.04% -38.09% -
  Horiz. % 127.99% 144.65% 136.31% 112.79% 88.56% 61.91% 100.00%
EY 2.63 2.33 2.47 2.98 3.80 5.43 3.36 -15.05%
  QoQ % 12.88% -5.67% -17.11% -21.58% -30.02% 61.61% -
  Horiz. % 78.27% 69.35% 73.51% 88.69% 113.10% 161.61% 100.00%
DY 1.43 1.45 1.56 1.67 1.90 2.17 1.56 -5.63%
  QoQ % -1.38% -7.05% -6.59% -12.11% -12.44% 39.10% -
  Horiz. % 91.67% 92.95% 100.00% 107.05% 121.79% 139.10% 100.00%
P/NAPS 1.41 1.39 1.31 1.26 1.12 1.00 1.09 18.70%
  QoQ % 1.44% 6.11% 3.97% 12.50% 12.00% -8.26% -
  Horiz. % 129.36% 127.52% 120.18% 115.60% 102.75% 91.74% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 19/08/13 23/05/13 26/02/13 26/11/12 14/08/12 18/05/12 -
Price 1.4200 1.5200 1.4700 1.2800 1.1700 1.1000 0.9000 -
P/RPS 2.66 2.88 2.92 2.55 2.38 2.15 1.88 26.01%
  QoQ % -7.64% -1.37% 14.51% 7.14% 10.70% 14.36% -
  Horiz. % 141.49% 153.19% 155.32% 135.64% 126.60% 114.36% 100.00%
P/EPS 38.59 47.35 46.52 35.75 29.32 22.00 27.86 24.23%
  QoQ % -18.50% 1.78% 30.13% 21.93% 33.27% -21.03% -
  Horiz. % 138.51% 169.96% 166.98% 128.32% 105.24% 78.97% 100.00%
EY 2.59 2.11 2.15 2.80 3.41 4.55 3.59 -19.54%
  QoQ % 22.75% -1.86% -23.21% -17.89% -25.05% 26.74% -
  Horiz. % 72.14% 58.77% 59.89% 77.99% 94.99% 126.74% 100.00%
DY 1.41 1.32 1.36 1.56 1.71 1.82 1.67 -10.66%
  QoQ % 6.82% -2.94% -12.82% -8.77% -6.04% 8.98% -
  Horiz. % 84.43% 79.04% 81.44% 93.41% 102.40% 108.98% 100.00%
P/NAPS 1.43 1.54 1.50 1.35 1.24 1.20 1.02 25.24%
  QoQ % -7.14% 2.67% 11.11% 8.87% 3.33% 17.65% -
  Horiz. % 140.20% 150.98% 147.06% 132.35% 121.57% 117.65% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

340  384  615  901 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.25+0.035 
 DNEX-WD 0.045+0.025 
 TRIVE 0.01-0.005 
 PDZ 0.185-0.005 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 EDUSPEC 0.020.00 
 MQTECH 0.075-0.005 
 IRIS 0.2750.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers