[TOMYPAK] QoQ Annualized Quarter Result on 31-Mar-2013 [#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- -19.92%
YoY- -2.04%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized 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 224,487 228,133 225,592 220,032 216,724 215,818 216,120 2.55%
PBT 19,903 20,553 19,420 18,856 23,233 23,588 24,102 -11.95%
Tax -5,686 -5,901 -5,480 -5,040 -5,981 -5,793 -6,130 -4.87%
NP 14,217 14,652 13,940 13,816 17,252 17,794 17,972 -14.42%
-
NP to SH 14,217 14,652 13,940 13,816 17,252 17,794 17,972 -14.42%
-
Tax Rate 28.57% 28.71% 28.22% 26.73% 25.74% 24.56% 25.43% -
Total Cost 210,270 213,481 211,652 206,216 199,472 198,024 198,148 4.02%
-
Net Worth 109,361 108,357 108,324 107,117 103,605 102,493 100,329 5.89%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 8,748 8,756 8,753 8,744 8,179 7,995 7,633 9.48%
Div Payout % 61.54% 59.76% 62.79% 63.29% 47.41% 44.93% 42.48% -
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 109,361 108,357 108,324 107,117 103,605 102,493 100,329 5.89%
NOSH 109,361 109,452 109,419 109,303 109,058 109,035 109,053 0.18%
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 6.33% 6.42% 6.18% 6.28% 7.96% 8.25% 8.32% -
ROE 13.00% 13.52% 12.87% 12.90% 16.65% 17.36% 17.91% -
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 205.27 208.43 206.17 201.30 198.72 197.93 198.18 2.36%
EPS 13.00 13.39 12.74 12.64 15.81 16.32 16.48 -14.58%
DPS 8.00 8.00 8.00 8.00 7.50 7.33 7.00 9.28%
NAPS 1.00 0.99 0.99 0.98 0.95 0.94 0.92 5.70%
Adjusted Per Share Value based on latest NOSH - 109,303
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 52.63 53.48 52.89 51.58 50.81 50.60 50.67 2.55%
EPS 3.33 3.43 3.27 3.24 4.04 4.17 4.21 -14.43%
DPS 2.05 2.05 2.05 2.05 1.92 1.87 1.79 9.43%
NAPS 0.2564 0.254 0.254 0.2511 0.2429 0.2403 0.2352 5.90%
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 1.41 1.40 1.38 1.28 1.20 1.05 0.92 -
P/RPS 0.69 0.67 0.67 0.64 0.60 0.53 0.46 30.94%
P/EPS 10.85 10.46 10.83 10.13 7.59 6.43 5.58 55.59%
EY 9.22 9.56 9.23 9.88 13.18 15.54 17.91 -35.68%
DY 5.67 5.71 5.80 6.25 6.25 6.98 7.61 -17.76%
P/NAPS 1.41 1.41 1.39 1.31 1.26 1.12 1.00 25.66%
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 1.38 1.42 1.52 1.47 1.28 1.17 1.10 -
P/RPS 0.67 0.68 0.74 0.73 0.64 0.59 0.56 12.66%
P/EPS 10.62 10.61 11.93 11.63 8.09 7.17 6.67 36.23%
EY 9.42 9.43 8.38 8.60 12.36 13.95 14.98 -26.53%
DY 5.80 5.63 5.26 5.44 5.86 6.27 6.36 -5.94%
P/NAPS 1.38 1.43 1.54 1.50 1.35 1.24 1.20 9.73%

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