[TOMYPAK] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -10.41%
YoY- 74.45%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 58,304 57,787 55,008 54,860 53,804 55,918 52,143 7.72%
PBT 5,705 4,997 4,714 5,542 5,640 7,164 4,888 10.84%
Tax -1,686 -1,480 -1,260 -1,636 -1,280 -1,704 -1,362 15.27%
NP 4,019 3,517 3,454 3,906 4,360 5,460 3,526 9.10%
-
NP to SH 4,019 3,517 3,454 3,906 4,360 5,460 3,526 9.10%
-
Tax Rate 29.55% 29.62% 26.73% 29.52% 22.70% 23.79% 27.86% -
Total Cost 54,285 54,270 51,554 50,954 49,444 50,458 48,617 7.62%
-
Net Worth 108,119 108,468 107,117 103,650 102,716 100,464 96,064 8.19%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,184 2,191 2,186 2,182 2,185 2,184 1,637 21.16%
Div Payout % 54.35% 62.31% 63.29% 55.87% 50.13% 40.00% 46.44% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 108,119 108,468 107,117 103,650 102,716 100,464 96,064 8.19%
NOSH 109,211 109,563 109,303 109,106 109,273 109,200 109,164 0.02%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.89% 6.09% 6.28% 7.12% 8.10% 9.76% 6.76% -
ROE 3.72% 3.24% 3.22% 3.77% 4.24% 5.43% 3.67% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 53.39 52.74 50.33 50.28 49.24 51.21 47.77 7.68%
EPS 3.68 3.21 3.16 3.58 3.99 5.00 3.23 9.07%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 1.50 21.12%
NAPS 0.99 0.99 0.98 0.95 0.94 0.92 0.88 8.16%
Adjusted Per Share Value based on latest NOSH - 109,106
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 13.52 13.40 12.76 12.73 12.48 12.97 12.09 7.73%
EPS 0.93 0.82 0.80 0.91 1.01 1.27 0.82 8.74%
DPS 0.51 0.51 0.51 0.51 0.51 0.51 0.38 21.65%
NAPS 0.2508 0.2516 0.2485 0.2404 0.2383 0.233 0.2228 8.20%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.40 1.38 1.28 1.20 1.05 0.92 0.96 -
P/RPS 2.62 2.62 2.54 2.39 2.13 1.80 2.01 19.30%
P/EPS 38.04 42.99 40.51 33.52 26.32 18.40 29.72 17.86%
EY 2.63 2.33 2.47 2.98 3.80 5.43 3.36 -15.05%
DY 1.43 1.45 1.56 1.67 1.90 2.17 1.56 -5.63%
P/NAPS 1.41 1.39 1.31 1.26 1.12 1.00 1.09 18.70%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 19/08/13 23/05/13 26/02/13 26/11/12 14/08/12 18/05/12 -
Price 1.42 1.52 1.47 1.28 1.17 1.10 0.90 -
P/RPS 2.66 2.88 2.92 2.55 2.38 2.15 1.88 26.00%
P/EPS 38.59 47.35 46.52 35.75 29.32 22.00 27.86 24.23%
EY 2.59 2.11 2.15 2.80 3.41 4.55 3.59 -19.54%
DY 1.41 1.32 1.36 1.56 1.71 1.82 1.67 -10.65%
P/NAPS 1.43 1.54 1.50 1.35 1.24 1.20 1.02 25.23%

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