[TOMYPAK] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -4.55%
YoY- -17.59%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 212,287 219,023 225,474 224,486 225,959 221,459 219,590 -2.22%
PBT 11,627 13,922 17,584 19,904 20,958 20,893 23,060 -36.62%
Tax -3,846 -4,349 -5,309 -5,686 -6,062 -5,656 -5,880 -24.62%
NP 7,781 9,573 12,275 14,218 14,896 15,237 17,180 -40.99%
-
NP to SH 7,781 9,573 12,275 14,218 14,896 15,237 17,180 -40.99%
-
Tax Rate 33.08% 31.24% 30.19% 28.57% 28.92% 27.07% 25.50% -
Total Cost 204,506 209,450 213,199 210,268 211,063 206,222 202,410 0.68%
-
Net Worth 108,075 106,493 108,397 109,423 108,119 108,468 107,117 0.59%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 6,556 7,649 8,753 8,750 8,743 8,744 8,737 -17.41%
Div Payout % 84.27% 79.90% 71.31% 61.54% 58.70% 57.39% 50.86% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 108,075 106,493 108,397 109,423 108,119 108,468 107,117 0.59%
NOSH 109,166 108,666 109,492 109,423 109,211 109,563 109,303 -0.08%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.67% 4.37% 5.44% 6.33% 6.59% 6.88% 7.82% -
ROE 7.20% 8.99% 11.32% 12.99% 13.78% 14.05% 16.04% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 194.46 201.55 205.93 205.15 206.90 202.13 200.90 -2.14%
EPS 7.13 8.81 11.21 12.99 13.64 13.91 15.72 -40.93%
DPS 6.00 7.00 8.00 8.00 8.00 8.00 8.00 -17.43%
NAPS 0.99 0.98 0.99 1.00 0.99 0.99 0.98 0.67%
Adjusted Per Share Value based on latest NOSH - 109,423
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 49.77 51.35 52.86 52.63 52.97 51.92 51.48 -2.22%
EPS 1.82 2.24 2.88 3.33 3.49 3.57 4.03 -41.10%
DPS 1.54 1.79 2.05 2.05 2.05 2.05 2.05 -17.34%
NAPS 0.2534 0.2497 0.2541 0.2565 0.2535 0.2543 0.2511 0.60%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.30 1.36 1.37 1.41 1.40 1.38 1.28 -
P/RPS 0.67 0.67 0.67 0.69 0.68 0.68 0.64 3.09%
P/EPS 18.24 15.44 12.22 10.85 10.26 9.92 8.14 71.15%
EY 5.48 6.48 8.18 9.22 9.74 10.08 12.28 -41.57%
DY 4.62 5.15 5.84 5.67 5.71 5.80 6.25 -18.23%
P/NAPS 1.31 1.39 1.38 1.41 1.41 1.39 1.31 0.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 14/11/14 13/08/14 22/05/14 25/02/14 21/11/13 19/08/13 23/05/13 -
Price 1.30 1.30 1.39 1.38 1.42 1.52 1.47 -
P/RPS 0.67 0.64 0.67 0.67 0.69 0.75 0.73 -5.55%
P/EPS 18.24 14.76 12.40 10.62 10.41 10.93 9.35 56.06%
EY 5.48 6.78 8.07 9.42 9.61 9.15 10.69 -35.92%
DY 4.62 5.38 5.76 5.80 5.63 5.26 5.44 -10.31%
P/NAPS 1.31 1.33 1.40 1.38 1.43 1.54 1.50 -8.62%

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