Highlights

[TOMYPAK] QoQ Quarter Result on 2013-03-31 [#1]

Stock [TOMYPAK]: TOMYPAK HOLDINGS BHD
Announcement Date 23-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -11.57%    YoY -     -2.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 53,387 58,304 57,787 55,008 54,860 53,804 55,918 -3.03%
  QoQ % -8.43% 0.89% 5.05% 0.27% 1.96% -3.78% -
  Horiz. % 95.47% 104.27% 103.34% 98.37% 98.11% 96.22% 100.00%
PBT 4,488 5,705 4,997 4,714 5,542 5,640 7,164 -26.72%
  QoQ % -21.33% 14.17% 6.00% -14.94% -1.74% -21.27% -
  Horiz. % 62.65% 79.63% 69.75% 65.80% 77.36% 78.73% 100.00%
Tax -1,260 -1,686 -1,480 -1,260 -1,636 -1,280 -1,704 -18.18%
  QoQ % 25.27% -13.92% -17.46% 22.98% -27.81% 24.88% -
  Horiz. % 73.94% 98.94% 86.85% 73.94% 96.01% 75.12% 100.00%
NP 3,228 4,019 3,517 3,454 3,906 4,360 5,460 -29.49%
  QoQ % -19.68% 14.27% 1.82% -11.57% -10.41% -20.15% -
  Horiz. % 59.12% 73.61% 64.41% 63.26% 71.54% 79.85% 100.00%
NP to SH 3,228 4,019 3,517 3,454 3,906 4,360 5,460 -29.49%
  QoQ % -19.68% 14.27% 1.82% -11.57% -10.41% -20.15% -
  Horiz. % 59.12% 73.61% 64.41% 63.26% 71.54% 79.85% 100.00%
Tax Rate 28.07 % 29.55 % 29.62 % 26.73 % 29.52 % 22.70 % 23.79 % 11.63%
  QoQ % -5.01% -0.24% 10.81% -9.45% 30.04% -4.58% -
  Horiz. % 117.99% 124.21% 124.51% 112.36% 124.09% 95.42% 100.00%
Total Cost 50,159 54,285 54,270 51,554 50,954 49,444 50,458 -0.39%
  QoQ % -7.60% 0.03% 5.27% 1.18% 3.05% -2.01% -
  Horiz. % 99.41% 107.58% 107.55% 102.17% 100.98% 97.99% 100.00%
Net Worth 109,423 108,119 108,468 107,117 103,650 102,716 100,464 5.84%
  QoQ % 1.21% -0.32% 1.26% 3.34% 0.91% 2.24% -
  Horiz. % 108.92% 107.62% 107.97% 106.62% 103.17% 102.24% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 2,188 2,184 2,191 2,186 2,182 2,185 2,184 0.14%
  QoQ % 0.19% -0.32% 0.24% 0.18% -0.15% 0.07% -
  Horiz. % 100.20% 100.01% 100.33% 100.10% 99.91% 100.07% 100.00%
Div Payout % 67.80 % 54.35 % 62.31 % 63.29 % 55.87 % 50.13 % 40.00 % 42.02%
  QoQ % 24.75% -12.77% -1.55% 13.28% 11.45% 25.33% -
  Horiz. % 169.50% 135.88% 155.77% 158.23% 139.68% 125.32% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 109,423 108,119 108,468 107,117 103,650 102,716 100,464 5.84%
  QoQ % 1.21% -0.32% 1.26% 3.34% 0.91% 2.24% -
  Horiz. % 108.92% 107.62% 107.97% 106.62% 103.17% 102.24% 100.00%
NOSH 109,423 109,211 109,563 109,303 109,106 109,273 109,200 0.14%
  QoQ % 0.19% -0.32% 0.24% 0.18% -0.15% 0.07% -
  Horiz. % 100.20% 100.01% 100.33% 100.10% 99.91% 100.07% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.05 % 6.89 % 6.09 % 6.28 % 7.12 % 8.10 % 9.76 % -27.24%
  QoQ % -12.19% 13.14% -3.03% -11.80% -12.10% -17.01% -
  Horiz. % 61.99% 70.59% 62.40% 64.34% 72.95% 82.99% 100.00%
ROE 2.95 % 3.72 % 3.24 % 3.22 % 3.77 % 4.24 % 5.43 % -33.35%
  QoQ % -20.70% 14.81% 0.62% -14.59% -11.08% -21.92% -
  Horiz. % 54.33% 68.51% 59.67% 59.30% 69.43% 78.08% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 48.79 53.39 52.74 50.33 50.28 49.24 51.21 -3.17%
  QoQ % -8.62% 1.23% 4.79% 0.10% 2.11% -3.85% -
  Horiz. % 95.27% 104.26% 102.99% 98.28% 98.18% 96.15% 100.00%
EPS 2.95 3.68 3.21 3.16 3.58 3.99 5.00 -29.59%
  QoQ % -19.84% 14.64% 1.58% -11.73% -10.28% -20.20% -
  Horiz. % 59.00% 73.60% 64.20% 63.20% 71.60% 79.80% 100.00%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.0000 0.9900 0.9900 0.9800 0.9500 0.9400 0.9200 5.70%
  QoQ % 1.01% 0.00% 1.02% 3.16% 1.06% 2.17% -
  Horiz. % 108.70% 107.61% 107.61% 106.52% 103.26% 102.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 420,359
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 12.70 13.87 13.75 13.09 13.05 12.80 13.30 -3.02%
  QoQ % -8.44% 0.87% 5.04% 0.31% 1.95% -3.76% -
  Horiz. % 95.49% 104.29% 103.38% 98.42% 98.12% 96.24% 100.00%
EPS 0.77 0.96 0.84 0.82 0.93 1.04 1.30 -29.40%
  QoQ % -19.79% 14.29% 2.44% -11.83% -10.58% -20.00% -
  Horiz. % 59.23% 73.85% 64.62% 63.08% 71.54% 80.00% 100.00%
DPS 0.52 0.52 0.52 0.52 0.52 0.52 0.52 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.2603 0.2572 0.2580 0.2548 0.2466 0.2444 0.2390 5.84%
  QoQ % 1.21% -0.31% 1.26% 3.33% 0.90% 2.26% -
  Horiz. % 108.91% 107.62% 107.95% 106.61% 103.18% 102.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.4100 1.4000 1.3800 1.2800 1.2000 1.0500 0.9200 -
P/RPS 2.89 2.62 2.62 2.54 2.39 2.13 1.80 37.00%
  QoQ % 10.31% 0.00% 3.15% 6.28% 12.21% 18.33% -
  Horiz. % 160.56% 145.56% 145.56% 141.11% 132.78% 118.33% 100.00%
P/EPS 47.80 38.04 42.99 40.51 33.52 26.32 18.40 88.65%
  QoQ % 25.66% -11.51% 6.12% 20.85% 27.36% 43.04% -
  Horiz. % 259.78% 206.74% 233.64% 220.16% 182.17% 143.04% 100.00%
EY 2.09 2.63 2.33 2.47 2.98 3.80 5.43 -46.99%
  QoQ % -20.53% 12.88% -5.67% -17.11% -21.58% -30.02% -
  Horiz. % 38.49% 48.43% 42.91% 45.49% 54.88% 69.98% 100.00%
DY 1.42 1.43 1.45 1.56 1.67 1.90 2.17 -24.57%
  QoQ % -0.70% -1.38% -7.05% -6.59% -12.11% -12.44% -
  Horiz. % 65.44% 65.90% 66.82% 71.89% 76.96% 87.56% 100.00%
P/NAPS 1.41 1.41 1.39 1.31 1.26 1.12 1.00 25.66%
  QoQ % 0.00% 1.44% 6.11% 3.97% 12.50% 12.00% -
  Horiz. % 141.00% 141.00% 139.00% 131.00% 126.00% 112.00% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 21/11/13 19/08/13 23/05/13 26/02/13 26/11/12 14/08/12 -
Price 1.3800 1.4200 1.5200 1.4700 1.2800 1.1700 1.1000 -
P/RPS 2.83 2.66 2.88 2.92 2.55 2.38 2.15 20.05%
  QoQ % 6.39% -7.64% -1.37% 14.51% 7.14% 10.70% -
  Horiz. % 131.63% 123.72% 133.95% 135.81% 118.60% 110.70% 100.00%
P/EPS 46.78 38.59 47.35 46.52 35.75 29.32 22.00 65.13%
  QoQ % 21.22% -18.50% 1.78% 30.13% 21.93% 33.27% -
  Horiz. % 212.64% 175.41% 215.23% 211.45% 162.50% 133.27% 100.00%
EY 2.14 2.59 2.11 2.15 2.80 3.41 4.55 -39.44%
  QoQ % -17.37% 22.75% -1.86% -23.21% -17.89% -25.05% -
  Horiz. % 47.03% 56.92% 46.37% 47.25% 61.54% 74.95% 100.00%
DY 1.45 1.41 1.32 1.36 1.56 1.71 1.82 -14.02%
  QoQ % 2.84% 6.82% -2.94% -12.82% -8.77% -6.04% -
  Horiz. % 79.67% 77.47% 72.53% 74.73% 85.71% 93.96% 100.00%
P/NAPS 1.38 1.43 1.54 1.50 1.35 1.24 1.20 9.74%
  QoQ % -3.50% -7.14% 2.67% 11.11% 8.87% 3.33% -
  Horiz. % 115.00% 119.17% 128.33% 125.00% 112.50% 103.33% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

358  383  588  911 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.04 
 DNEX-WD 0.045+0.025 
 TRIVE 0.01-0.005 
 PDZ 0.190.00 
 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 0.28+0.005 

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