[TOMYPAK] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 22.66%
YoY- 12.63%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 219,590 216,725 213,411 214,337 213,201 212,413 210,287 2.92%
PBT 23,060 23,234 20,874 19,815 15,672 14,054 15,933 27.92%
Tax -5,880 -5,982 -5,289 -5,186 -3,746 -2,650 -2,568 73.63%
NP 17,180 17,252 15,585 14,629 11,926 11,404 13,365 18.20%
-
NP to SH 17,180 17,252 15,585 14,629 11,926 11,404 13,365 18.20%
-
Tax Rate 25.50% 25.75% 25.34% 26.17% 23.90% 18.86% 16.12% -
Total Cost 202,410 199,473 197,826 199,708 201,275 201,009 196,922 1.84%
-
Net Worth 107,117 103,650 102,716 100,464 96,064 93,472 93,230 9.68%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 8,737 8,189 7,637 7,077 6,413 6,288 6,177 25.97%
Div Payout % 50.86% 47.47% 49.00% 48.38% 53.78% 55.15% 46.22% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 107,117 103,650 102,716 100,464 96,064 93,472 93,230 9.68%
NOSH 109,303 109,106 109,273 109,200 109,164 108,689 108,407 0.54%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 7.82% 7.96% 7.30% 6.83% 5.59% 5.37% 6.36% -
ROE 16.04% 16.64% 15.17% 14.56% 12.41% 12.20% 14.34% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 200.90 198.64 195.30 196.28 195.30 195.43 193.98 2.36%
EPS 15.72 15.81 14.26 13.40 10.92 10.49 12.33 17.56%
DPS 8.00 7.50 7.00 6.50 5.90 5.80 5.70 25.32%
NAPS 0.98 0.95 0.94 0.92 0.88 0.86 0.86 9.08%
Adjusted Per Share Value based on latest NOSH - 109,200
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 50.94 50.27 49.50 49.72 49.45 49.27 48.78 2.92%
EPS 3.99 4.00 3.62 3.39 2.77 2.65 3.10 18.30%
DPS 2.03 1.90 1.77 1.64 1.49 1.46 1.43 26.28%
NAPS 0.2485 0.2404 0.2383 0.233 0.2228 0.2168 0.2163 9.68%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.28 1.20 1.05 0.92 0.96 1.00 0.865 -
P/RPS 0.64 0.60 0.54 0.47 0.49 0.51 0.45 26.44%
P/EPS 8.14 7.59 7.36 6.87 8.79 9.53 7.02 10.36%
EY 12.28 13.18 13.58 14.56 11.38 10.49 14.25 -9.43%
DY 6.25 6.25 6.67 7.07 6.15 5.80 6.59 -3.46%
P/NAPS 1.31 1.26 1.12 1.00 1.09 1.16 1.01 18.91%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 26/02/13 26/11/12 14/08/12 18/05/12 28/02/12 03/11/11 -
Price 1.47 1.28 1.17 1.10 0.90 0.99 0.95 -
P/RPS 0.73 0.64 0.60 0.56 0.46 0.51 0.49 30.41%
P/EPS 9.35 8.10 8.20 8.21 8.24 9.44 7.71 13.70%
EY 10.69 12.35 12.19 12.18 12.14 10.60 12.98 -12.12%
DY 5.44 5.86 5.98 5.91 6.56 5.86 6.00 -6.31%
P/NAPS 1.50 1.35 1.24 1.20 1.02 1.15 1.10 22.94%

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