[TOMYPAK] YoY Annualized Quarter 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- -2.97%
YoY- -17.59%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 210,942 214,099 209,039 224,487 216,724 212,413 184,258 2.27%
PBT 23,210 31,293 11,593 19,903 23,233 14,054 17,564 4.75%
Tax -4,832 -8,130 -3,341 -5,686 -5,981 -2,650 -1,713 18.84%
NP 18,378 23,163 8,252 14,217 17,252 11,404 15,851 2.49%
-
NP to SH 18,424 23,163 8,252 14,217 17,252 11,404 15,851 2.53%
-
Tax Rate 20.82% 25.98% 28.82% 28.57% 25.74% 18.86% 9.75% -
Total Cost 192,564 190,936 200,787 210,270 199,472 201,009 168,407 2.25%
-
Net Worth 159,545 125,766 111,483 109,361 103,605 93,582 88,722 10.26%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 11,098 10,936 5,464 8,748 8,179 6,311 6,059 10.60%
Div Payout % 60.24% 47.21% 66.23% 61.54% 47.41% 55.34% 38.23% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 159,545 125,766 111,483 109,361 103,605 93,582 88,722 10.26%
NOSH 138,734 109,362 109,298 109,361 109,058 108,816 108,197 4.22%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 8.71% 10.82% 3.95% 6.33% 7.96% 5.37% 8.60% -
ROE 11.55% 18.42% 7.40% 13.00% 16.65% 12.19% 17.87% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 152.05 195.77 191.26 205.27 198.72 195.20 170.30 -1.86%
EPS 13.28 21.18 7.55 13.00 15.81 10.48 14.65 -1.62%
DPS 8.00 10.00 5.00 8.00 7.50 5.80 5.60 6.11%
NAPS 1.15 1.15 1.02 1.00 0.95 0.86 0.82 5.79%
Adjusted Per Share Value based on latest NOSH - 109,423
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 48.93 49.66 48.49 52.07 50.27 49.27 42.74 2.27%
EPS 4.27 5.37 1.91 3.30 4.00 2.65 3.68 2.50%
DPS 2.57 2.54 1.27 2.03 1.90 1.46 1.41 10.51%
NAPS 0.3701 0.2917 0.2586 0.2537 0.2403 0.2171 0.2058 10.26%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.64 2.71 1.28 1.41 1.20 1.00 1.05 -
P/RPS 1.08 1.38 0.67 0.69 0.60 0.51 0.62 9.68%
P/EPS 12.35 12.80 16.95 10.85 7.59 9.54 7.17 9.47%
EY 8.10 7.82 5.90 9.22 13.18 10.48 13.95 -8.65%
DY 4.88 3.69 3.91 5.67 6.25 5.80 5.33 -1.45%
P/NAPS 1.43 2.36 1.25 1.41 1.26 1.16 1.28 1.86%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 26/02/16 26/02/15 25/02/14 26/02/13 28/02/12 21/02/11 -
Price 1.78 2.42 1.30 1.38 1.28 0.99 1.00 -
P/RPS 1.17 1.24 0.68 0.67 0.64 0.51 0.59 12.07%
P/EPS 13.40 11.43 17.22 10.62 8.09 9.45 6.83 11.87%
EY 7.46 8.75 5.81 9.42 12.36 10.59 14.65 -10.62%
DY 4.49 4.13 3.85 5.80 5.86 5.86 5.60 -3.61%
P/NAPS 1.55 2.10 1.27 1.38 1.35 1.15 1.22 4.06%

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