[TOMYPAK] QoQ TTM 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- -2.24%
YoY- -4.42%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 219,023 225,474 224,486 225,959 221,459 219,590 216,725 0.70%
PBT 13,922 17,584 19,904 20,958 20,893 23,060 23,234 -28.99%
Tax -4,349 -5,309 -5,686 -6,062 -5,656 -5,880 -5,982 -19.19%
NP 9,573 12,275 14,218 14,896 15,237 17,180 17,252 -32.54%
-
NP to SH 9,573 12,275 14,218 14,896 15,237 17,180 17,252 -32.54%
-
Tax Rate 31.24% 30.19% 28.57% 28.92% 27.07% 25.50% 25.75% -
Total Cost 209,450 213,199 210,268 211,063 206,222 202,410 199,473 3.31%
-
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 7,649 8,753 8,750 8,743 8,744 8,737 8,189 -4.45%
Div Payout % 79.90% 71.31% 61.54% 58.70% 57.39% 50.86% 47.47% -
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 4.37% 5.44% 6.33% 6.59% 6.88% 7.82% 7.96% -
ROE 8.99% 11.32% 12.99% 13.78% 14.05% 16.04% 16.64% -
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 201.55 205.93 205.15 206.90 202.13 200.90 198.64 0.97%
EPS 8.81 11.21 12.99 13.64 13.91 15.72 15.81 -32.35%
DPS 7.00 8.00 8.00 8.00 8.00 8.00 7.50 -4.50%
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 50.80 52.30 52.07 52.41 51.37 50.94 50.27 0.70%
EPS 2.22 2.85 3.30 3.46 3.53 3.99 4.00 -32.53%
DPS 1.77 2.03 2.03 2.03 2.03 2.03 1.90 -4.62%
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 0.67 0.67 0.69 0.68 0.68 0.64 0.60 7.65%
P/EPS 15.44 12.22 10.85 10.26 9.92 8.14 7.59 60.75%
EY 6.48 8.18 9.22 9.74 10.08 12.28 13.18 -37.78%
DY 5.15 5.84 5.67 5.71 5.80 6.25 6.25 -12.13%
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 0.64 0.67 0.67 0.69 0.75 0.73 0.64 0.00%
P/EPS 14.76 12.40 10.62 10.41 10.93 9.35 8.10 49.35%
EY 6.78 8.07 9.42 9.61 9.15 10.69 12.35 -33.02%
DY 5.38 5.76 5.80 5.63 5.26 5.44 5.86 -5.55%
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