[TOMYPAK] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 14.27%
YoY- -7.82%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 51,336 55,996 53,387 58,304 57,787 55,008 54,860 -4.34%
PBT 1,335 2,394 4,488 5,705 4,997 4,714 5,542 -61.38%
Tax -520 -883 -1,260 -1,686 -1,480 -1,260 -1,636 -53.52%
NP 815 1,511 3,228 4,019 3,517 3,454 3,906 -64.92%
-
NP to SH 815 1,511 3,228 4,019 3,517 3,454 3,906 -64.92%
-
Tax Rate 38.95% 36.88% 28.07% 29.55% 29.62% 26.73% 29.52% -
Total Cost 50,521 54,485 50,159 54,285 54,270 51,554 50,954 -0.56%
-
Net Worth 106,493 108,397 109,423 108,119 108,468 107,117 103,650 1.82%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 1,086 2,189 2,188 2,184 2,191 2,186 2,182 -37.27%
Div Payout % 133.33% 144.93% 67.80% 54.35% 62.31% 63.29% 55.87% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 106,493 108,397 109,423 108,119 108,468 107,117 103,650 1.82%
NOSH 108,666 109,492 109,423 109,211 109,563 109,303 109,106 -0.26%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.59% 2.70% 6.05% 6.89% 6.09% 6.28% 7.12% -
ROE 0.77% 1.39% 2.95% 3.72% 3.24% 3.22% 3.77% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 47.24 51.14 48.79 53.39 52.74 50.33 50.28 -4.08%
EPS 0.75 1.38 2.95 3.68 3.21 3.16 3.58 -64.82%
DPS 1.00 2.00 2.00 2.00 2.00 2.00 2.00 -37.08%
NAPS 0.98 0.99 1.00 0.99 0.99 0.98 0.95 2.10%
Adjusted Per Share Value based on latest NOSH - 109,211
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 11.91 12.99 12.38 13.52 13.40 12.76 12.73 -4.35%
EPS 0.19 0.35 0.75 0.93 0.82 0.80 0.91 -64.90%
DPS 0.25 0.51 0.51 0.51 0.51 0.51 0.51 -37.91%
NAPS 0.247 0.2514 0.2538 0.2508 0.2516 0.2485 0.2404 1.82%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.36 1.37 1.41 1.40 1.38 1.28 1.20 -
P/RPS 2.88 2.68 2.89 2.62 2.62 2.54 2.39 13.27%
P/EPS 181.33 99.28 47.80 38.04 42.99 40.51 33.52 209.11%
EY 0.55 1.01 2.09 2.63 2.33 2.47 2.98 -67.68%
DY 0.74 1.46 1.42 1.43 1.45 1.56 1.67 -41.96%
P/NAPS 1.39 1.38 1.41 1.41 1.39 1.31 1.26 6.78%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 13/08/14 22/05/14 25/02/14 21/11/13 19/08/13 23/05/13 26/02/13 -
Price 1.30 1.39 1.38 1.42 1.52 1.47 1.28 -
P/RPS 2.75 2.72 2.83 2.66 2.88 2.92 2.55 5.17%
P/EPS 173.33 100.72 46.78 38.59 47.35 46.52 35.75 187.29%
EY 0.58 0.99 2.14 2.59 2.11 2.15 2.80 -65.09%
DY 0.77 1.44 1.45 1.41 1.32 1.36 1.56 -37.62%
P/NAPS 1.33 1.40 1.38 1.43 1.54 1.50 1.35 -0.99%

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