[TOMYPAK] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -53.19%
YoY- -56.25%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 50,139 51,568 51,336 55,996 53,387 58,304 57,787 -9.00%
PBT 4,454 3,410 1,335 2,394 4,488 5,705 4,997 -7.36%
Tax -756 -1,183 -520 -883 -1,260 -1,686 -1,480 -36.02%
NP 3,698 2,227 815 1,511 3,228 4,019 3,517 3.39%
-
NP to SH 3,698 2,227 815 1,511 3,228 4,019 3,517 3.39%
-
Tax Rate 16.97% 34.69% 38.95% 36.88% 28.07% 29.55% 29.62% -
Total Cost 46,441 49,341 50,521 54,485 50,159 54,285 54,270 -9.83%
-
Net Worth 111,596 108,075 106,493 108,397 109,423 108,119 108,468 1.90%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 1,094 1,091 1,086 2,189 2,188 2,184 2,191 -36.98%
Div Payout % 29.59% 49.02% 133.33% 144.93% 67.80% 54.35% 62.31% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 111,596 108,075 106,493 108,397 109,423 108,119 108,468 1.90%
NOSH 109,408 109,166 108,666 109,492 109,423 109,211 109,563 -0.09%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.38% 4.32% 1.59% 2.70% 6.05% 6.89% 6.09% -
ROE 3.31% 2.06% 0.77% 1.39% 2.95% 3.72% 3.24% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 45.83 47.24 47.24 51.14 48.79 53.39 52.74 -8.91%
EPS 3.38 2.04 0.75 1.38 2.95 3.68 3.21 3.49%
DPS 1.00 1.00 1.00 2.00 2.00 2.00 2.00 -36.92%
NAPS 1.02 0.99 0.98 0.99 1.00 0.99 0.99 2.00%
Adjusted Per Share Value based on latest NOSH - 109,492
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 11.63 11.96 11.91 12.99 12.38 13.52 13.40 -8.98%
EPS 0.86 0.52 0.19 0.35 0.75 0.93 0.82 3.21%
DPS 0.25 0.25 0.25 0.51 0.51 0.51 0.51 -37.74%
NAPS 0.2589 0.2507 0.247 0.2514 0.2538 0.2508 0.2516 1.91%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.28 1.30 1.36 1.37 1.41 1.40 1.38 -
P/RPS 2.79 2.75 2.88 2.68 2.89 2.62 2.62 4.26%
P/EPS 37.87 63.73 181.33 99.28 47.80 38.04 42.99 -8.08%
EY 2.64 1.57 0.55 1.01 2.09 2.63 2.33 8.65%
DY 0.78 0.77 0.74 1.46 1.42 1.43 1.45 -33.78%
P/NAPS 1.25 1.31 1.39 1.38 1.41 1.41 1.39 -6.81%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 14/11/14 13/08/14 22/05/14 25/02/14 21/11/13 19/08/13 -
Price 1.30 1.30 1.30 1.39 1.38 1.42 1.52 -
P/RPS 2.84 2.75 2.75 2.72 2.83 2.66 2.88 -0.92%
P/EPS 38.46 63.73 173.33 100.72 46.78 38.59 47.35 -12.91%
EY 2.60 1.57 0.58 0.99 2.14 2.59 2.11 14.89%
DY 0.77 0.77 0.77 1.44 1.45 1.41 1.32 -30.11%
P/NAPS 1.27 1.31 1.33 1.40 1.38 1.43 1.54 -12.02%

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