[TOMYPAK] YoY Annualized Quarter 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- 23.68%
YoY- 17.38%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 208,432 223,984 220,032 208,572 205,420 188,460 146,296 6.07%
PBT 30,308 9,576 18,856 19,552 13,080 22,616 16,284 10.90%
Tax -9,000 -3,532 -5,040 -5,448 -1,064 -2,012 -1,240 39.12%
NP 21,308 6,044 13,816 14,104 12,016 20,604 15,044 5.97%
-
NP to SH 21,308 6,044 13,816 14,104 12,016 20,604 15,044 5.97%
-
Tax Rate 29.70% 36.88% 26.73% 27.86% 8.13% 8.90% 7.61% -
Total Cost 187,124 217,940 206,216 194,468 193,404 167,856 131,252 6.08%
-
Net Worth 114,853 108,397 107,117 96,064 89,687 82,142 62,416 10.69%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 6,563 8,759 8,744 6,549 6,051 5,989 - -
Div Payout % 30.80% 144.93% 63.29% 46.44% 50.36% 29.07% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 114,853 108,397 107,117 96,064 89,687 82,142 62,416 10.69%
NOSH 109,383 109,492 109,303 109,164 108,057 42,782 40,010 18.23%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 10.22% 2.70% 6.28% 6.76% 5.85% 10.93% 10.28% -
ROE 18.55% 5.58% 12.90% 14.68% 13.40% 25.08% 24.10% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 190.55 204.57 201.30 191.06 190.10 440.51 365.64 -10.28%
EPS 19.48 5.52 12.64 12.92 11.12 48.16 37.60 -10.37%
DPS 6.00 8.00 8.00 6.00 5.60 14.00 0.00 -
NAPS 1.05 0.99 0.98 0.88 0.83 1.92 1.56 -6.38%
Adjusted Per Share Value based on latest NOSH - 109,164
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 48.35 51.95 51.04 48.38 47.65 43.71 33.93 6.07%
EPS 4.94 1.40 3.20 3.27 2.79 4.78 3.49 5.95%
DPS 1.52 2.03 2.03 1.52 1.40 1.39 0.00 -
NAPS 0.2664 0.2514 0.2485 0.2228 0.208 0.1905 0.1448 10.68%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.37 1.37 1.28 0.96 1.07 1.57 0.20 -
P/RPS 0.72 0.67 0.64 0.50 0.56 0.36 0.05 55.94%
P/EPS 7.03 24.82 10.13 7.43 9.62 3.26 0.53 53.82%
EY 14.22 4.03 9.88 13.46 10.39 30.68 188.00 -34.95%
DY 4.38 5.84 6.25 6.25 5.23 8.92 0.00 -
P/NAPS 1.30 1.38 1.31 1.09 1.29 0.82 0.13 46.75%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 22/05/14 23/05/13 18/05/12 05/05/11 26/05/10 15/05/09 -
Price 1.75 1.39 1.47 0.90 1.02 1.27 0.21 -
P/RPS 0.92 0.68 0.73 0.47 0.54 0.29 0.06 57.58%
P/EPS 8.98 25.18 11.63 6.97 9.17 2.64 0.56 58.76%
EY 11.13 3.97 8.60 14.36 10.90 37.92 179.05 -37.04%
DY 3.43 5.76 5.44 6.67 5.49 11.02 0.00 -
P/NAPS 1.67 1.40 1.50 1.02 1.23 0.66 0.13 53.00%

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