[TOMYPAK] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 1.82%
YoY- -35.59%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 55,996 53,387 58,304 57,787 55,008 54,860 53,804 2.70%
PBT 2,394 4,488 5,705 4,997 4,714 5,542 5,640 -43.54%
Tax -883 -1,260 -1,686 -1,480 -1,260 -1,636 -1,280 -21.94%
NP 1,511 3,228 4,019 3,517 3,454 3,906 4,360 -50.69%
-
NP to SH 1,511 3,228 4,019 3,517 3,454 3,906 4,360 -50.69%
-
Tax Rate 36.88% 28.07% 29.55% 29.62% 26.73% 29.52% 22.70% -
Total Cost 54,485 50,159 54,285 54,270 51,554 50,954 49,444 6.69%
-
Net Worth 108,397 109,423 108,119 108,468 107,117 103,650 102,716 3.65%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 2,189 2,188 2,184 2,191 2,186 2,182 2,185 0.12%
Div Payout % 144.93% 67.80% 54.35% 62.31% 63.29% 55.87% 50.13% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 108,397 109,423 108,119 108,468 107,117 103,650 102,716 3.65%
NOSH 109,492 109,423 109,211 109,563 109,303 109,106 109,273 0.13%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.70% 6.05% 6.89% 6.09% 6.28% 7.12% 8.10% -
ROE 1.39% 2.95% 3.72% 3.24% 3.22% 3.77% 4.24% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 51.14 48.79 53.39 52.74 50.33 50.28 49.24 2.55%
EPS 1.38 2.95 3.68 3.21 3.16 3.58 3.99 -50.75%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 0.99 1.00 0.99 0.99 0.98 0.95 0.94 3.51%
Adjusted Per Share Value based on latest NOSH - 109,563
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 12.99 12.38 13.52 13.40 12.76 12.73 12.48 2.70%
EPS 0.35 0.75 0.93 0.82 0.80 0.91 1.01 -50.69%
DPS 0.51 0.51 0.51 0.51 0.51 0.51 0.51 0.00%
NAPS 0.2514 0.2538 0.2508 0.2516 0.2485 0.2404 0.2383 3.63%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.37 1.41 1.40 1.38 1.28 1.20 1.05 -
P/RPS 2.68 2.89 2.62 2.62 2.54 2.39 2.13 16.56%
P/EPS 99.28 47.80 38.04 42.99 40.51 33.52 26.32 142.51%
EY 1.01 2.09 2.63 2.33 2.47 2.98 3.80 -58.69%
DY 1.46 1.42 1.43 1.45 1.56 1.67 1.90 -16.11%
P/NAPS 1.38 1.41 1.41 1.39 1.31 1.26 1.12 14.94%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 25/02/14 21/11/13 19/08/13 23/05/13 26/02/13 26/11/12 -
Price 1.39 1.38 1.42 1.52 1.47 1.28 1.17 -
P/RPS 2.72 2.83 2.66 2.88 2.92 2.55 2.38 9.31%
P/EPS 100.72 46.78 38.59 47.35 46.52 35.75 29.32 127.83%
EY 0.99 2.14 2.59 2.11 2.15 2.80 3.41 -56.18%
DY 1.44 1.45 1.41 1.32 1.36 1.56 1.71 -10.83%
P/NAPS 1.40 1.38 1.43 1.54 1.50 1.35 1.24 8.43%

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