[TOMYPAK] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 27.42%
YoY- 55.98%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 220,032 216,724 215,818 216,120 208,572 212,413 214,489 1.71%
PBT 18,856 23,233 23,588 24,102 19,552 14,054 14,497 19.13%
Tax -5,040 -5,981 -5,793 -6,130 -5,448 -2,650 -2,276 69.80%
NP 13,816 17,252 17,794 17,972 14,104 11,404 12,221 8.51%
-
NP to SH 13,816 17,252 17,794 17,972 14,104 11,404 12,221 8.51%
-
Tax Rate 26.73% 25.74% 24.56% 25.43% 27.86% 18.86% 15.70% -
Total Cost 206,216 199,472 198,024 198,148 194,468 201,009 202,268 1.29%
-
Net Worth 107,117 103,605 102,493 100,329 96,064 93,582 93,066 9.81%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 8,744 8,179 7,995 7,633 6,549 6,311 6,204 25.68%
Div Payout % 63.29% 47.41% 44.93% 42.48% 46.44% 55.34% 50.77% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 107,117 103,605 102,493 100,329 96,064 93,582 93,066 9.81%
NOSH 109,303 109,058 109,035 109,053 109,164 108,816 108,217 0.66%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.28% 7.96% 8.25% 8.32% 6.76% 5.37% 5.70% -
ROE 12.90% 16.65% 17.36% 17.91% 14.68% 12.19% 13.13% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 201.30 198.72 197.93 198.18 191.06 195.20 198.20 1.03%
EPS 12.64 15.81 16.32 16.48 12.92 10.48 11.29 7.81%
DPS 8.00 7.50 7.33 7.00 6.00 5.80 5.73 24.89%
NAPS 0.98 0.95 0.94 0.92 0.88 0.86 0.86 9.08%
Adjusted Per Share Value based on latest NOSH - 109,200
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 51.04 50.27 50.06 50.13 48.38 49.27 49.75 1.71%
EPS 3.20 4.00 4.13 4.17 3.27 2.65 2.83 8.52%
DPS 2.03 1.90 1.85 1.77 1.52 1.46 1.44 25.69%
NAPS 0.2485 0.2403 0.2377 0.2327 0.2228 0.2171 0.2159 9.81%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.28 1.20 1.05 0.92 0.96 1.00 0.865 -
P/RPS 0.64 0.60 0.53 0.46 0.50 0.51 0.44 28.34%
P/EPS 10.13 7.59 6.43 5.58 7.43 9.54 7.66 20.46%
EY 9.88 13.18 15.54 17.91 13.46 10.48 13.06 -16.96%
DY 6.25 6.25 6.98 7.61 6.25 5.80 6.63 -3.85%
P/NAPS 1.31 1.26 1.12 1.00 1.09 1.16 1.01 18.91%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 26/02/13 26/11/12 14/08/12 18/05/12 28/02/12 03/11/11 -
Price 1.47 1.28 1.17 1.10 0.90 0.99 0.95 -
P/RPS 0.73 0.64 0.59 0.56 0.47 0.51 0.48 32.21%
P/EPS 11.63 8.09 7.17 6.67 6.97 9.45 8.41 24.09%
EY 8.60 12.36 13.95 14.98 14.36 10.59 11.89 -19.40%
DY 5.44 5.86 6.27 6.36 6.67 5.86 6.04 -6.73%
P/NAPS 1.50 1.35 1.24 1.20 1.02 1.15 1.10 22.94%

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