[TOMYPAK] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 48.52%
YoY- 45.6%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 112,796 55,008 216,724 161,864 108,060 52,143 212,413 -34.44%
PBT 9,710 4,714 23,233 17,691 12,051 4,888 14,054 -21.86%
Tax -2,740 -1,260 -5,981 -4,345 -3,065 -1,362 -2,650 2.25%
NP 6,970 3,454 17,252 13,346 8,986 3,526 11,404 -28.00%
-
NP to SH 6,970 3,454 17,252 13,346 8,986 3,526 11,404 -28.00%
-
Tax Rate 28.22% 26.73% 25.74% 24.56% 25.43% 27.86% 18.86% -
Total Cost 105,826 51,554 199,472 148,518 99,074 48,617 201,009 -34.82%
-
Net Worth 108,324 107,117 103,605 102,493 100,329 96,064 93,582 10.25%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 4,376 2,186 8,179 5,996 3,816 1,637 6,311 -21.67%
Div Payout % 62.79% 63.29% 47.41% 44.93% 42.48% 46.44% 55.34% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 108,324 107,117 103,605 102,493 100,329 96,064 93,582 10.25%
NOSH 109,419 109,303 109,058 109,035 109,053 109,164 108,816 0.36%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.18% 6.28% 7.96% 8.25% 8.32% 6.76% 5.37% -
ROE 6.43% 3.22% 16.65% 13.02% 8.96% 3.67% 12.19% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 103.09 50.33 198.72 148.45 99.09 47.77 195.20 -34.68%
EPS 6.37 3.16 15.81 12.24 8.24 3.23 10.48 -28.26%
DPS 4.00 2.00 7.50 5.50 3.50 1.50 5.80 -21.95%
NAPS 0.99 0.98 0.95 0.94 0.92 0.88 0.86 9.84%
Adjusted Per Share Value based on latest NOSH - 109,273
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 26.16 12.76 50.27 37.55 25.07 12.09 49.27 -34.45%
EPS 1.62 0.80 4.00 3.10 2.08 0.82 2.65 -27.99%
DPS 1.02 0.51 1.90 1.39 0.89 0.38 1.46 -21.28%
NAPS 0.2513 0.2485 0.2403 0.2377 0.2327 0.2228 0.2171 10.25%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.38 1.28 1.20 1.05 0.92 0.96 1.00 -
P/RPS 1.34 2.54 0.60 0.71 0.93 2.01 0.51 90.52%
P/EPS 21.66 40.51 7.59 8.58 11.17 29.72 9.54 72.83%
EY 4.62 2.47 13.18 11.66 8.96 3.36 10.48 -42.10%
DY 2.90 1.56 6.25 5.24 3.80 1.56 5.80 -37.03%
P/NAPS 1.39 1.31 1.26 1.12 1.00 1.09 1.16 12.82%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 19/08/13 23/05/13 26/02/13 26/11/12 14/08/12 18/05/12 28/02/12 -
Price 1.52 1.47 1.28 1.17 1.10 0.90 0.99 -
P/RPS 1.47 2.92 0.64 0.79 1.11 1.88 0.51 102.66%
P/EPS 23.86 46.52 8.09 9.56 13.35 27.86 9.45 85.52%
EY 4.19 2.15 12.36 10.46 7.49 3.59 10.59 -46.13%
DY 2.63 1.36 5.86 4.70 3.18 1.67 5.86 -41.40%
P/NAPS 1.54 1.50 1.35 1.24 1.20 1.02 1.15 21.51%

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