[TOMYPAK] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
18-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 4.58%
YoY- -12.99%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 216,725 213,411 214,337 213,201 212,413 210,287 199,049 5.80%
PBT 23,234 20,874 19,815 15,672 14,054 15,933 14,485 36.83%
Tax -5,982 -5,289 -5,186 -3,746 -2,650 -2,568 -1,497 150.76%
NP 17,252 15,585 14,629 11,926 11,404 13,365 12,988 20.73%
-
NP to SH 17,252 15,585 14,629 11,926 11,404 13,365 12,988 20.73%
-
Tax Rate 25.75% 25.34% 26.17% 23.90% 18.86% 16.12% 10.33% -
Total Cost 199,473 197,826 199,708 201,275 201,009 196,922 186,061 4.72%
-
Net Worth 103,650 102,716 100,464 96,064 93,472 93,230 91,176 8.88%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 8,189 7,637 7,077 6,413 6,288 6,177 6,065 22.05%
Div Payout % 47.47% 49.00% 48.38% 53.78% 55.15% 46.22% 46.70% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 103,650 102,716 100,464 96,064 93,472 93,230 91,176 8.88%
NOSH 109,106 109,273 109,200 109,164 108,689 108,407 108,543 0.34%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.96% 7.30% 6.83% 5.59% 5.37% 6.36% 6.53% -
ROE 16.64% 15.17% 14.56% 12.41% 12.20% 14.34% 14.24% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 198.64 195.30 196.28 195.30 195.43 193.98 183.38 5.44%
EPS 15.81 14.26 13.40 10.92 10.49 12.33 11.97 20.27%
DPS 7.50 7.00 6.50 5.90 5.80 5.70 5.60 21.39%
NAPS 0.95 0.94 0.92 0.88 0.86 0.86 0.84 8.50%
Adjusted Per Share Value based on latest NOSH - 109,164
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 50.81 50.03 50.25 49.98 49.80 49.30 46.66 5.81%
EPS 4.04 3.65 3.43 2.80 2.67 3.13 3.04 20.77%
DPS 1.92 1.79 1.66 1.50 1.47 1.45 1.42 22.16%
NAPS 0.243 0.2408 0.2355 0.2252 0.2191 0.2186 0.2137 8.90%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.20 1.05 0.92 0.96 1.00 0.865 0.96 -
P/RPS 0.60 0.54 0.47 0.49 0.51 0.45 0.52 9.96%
P/EPS 7.59 7.36 6.87 8.79 9.53 7.02 8.02 -3.59%
EY 13.18 13.58 14.56 11.38 10.49 14.25 12.46 3.79%
DY 6.25 6.67 7.07 6.15 5.80 6.59 5.83 4.72%
P/NAPS 1.26 1.12 1.00 1.09 1.16 1.01 1.14 6.86%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 26/11/12 14/08/12 18/05/12 28/02/12 03/11/11 19/08/11 -
Price 1.28 1.17 1.10 0.90 0.99 0.95 0.93 -
P/RPS 0.64 0.60 0.56 0.46 0.51 0.49 0.51 16.26%
P/EPS 8.10 8.20 8.21 8.24 9.44 7.71 7.77 2.79%
EY 12.35 12.19 12.18 12.14 10.60 12.98 12.87 -2.69%
DY 5.86 5.98 5.91 6.56 5.86 6.00 6.02 -1.77%
P/NAPS 1.35 1.24 1.20 1.02 1.15 1.10 1.11 13.87%

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