[TOMYPAK] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -19.92%
YoY- -2.04%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 205,448 208,432 223,984 220,032 208,572 205,420 188,460 1.44%
PBT 18,648 30,308 9,576 18,856 19,552 13,080 22,616 -3.16%
Tax -4,600 -9,000 -3,532 -5,040 -5,448 -1,064 -2,012 14.76%
NP 14,048 21,308 6,044 13,816 14,104 12,016 20,604 -6.17%
-
NP to SH 14,048 21,308 6,044 13,816 14,104 12,016 20,604 -6.17%
-
Tax Rate 24.67% 29.70% 36.88% 26.73% 27.86% 8.13% 8.90% -
Total Cost 191,400 187,124 217,940 206,216 194,468 193,404 167,856 2.20%
-
Net Worth 125,819 114,853 108,397 107,117 96,064 89,687 82,142 7.35%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 8,752 6,563 8,759 8,744 6,549 6,051 5,989 6.52%
Div Payout % 62.31% 30.80% 144.93% 63.29% 46.44% 50.36% 29.07% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 125,819 114,853 108,397 107,117 96,064 89,687 82,142 7.35%
NOSH 109,408 109,383 109,492 109,303 109,164 108,057 42,782 16.92%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.84% 10.22% 2.70% 6.28% 6.76% 5.85% 10.93% -
ROE 11.17% 18.55% 5.58% 12.90% 14.68% 13.40% 25.08% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 187.78 190.55 204.57 201.30 191.06 190.10 440.51 -13.23%
EPS 12.84 19.48 5.52 12.64 12.92 11.12 48.16 -19.75%
DPS 8.00 6.00 8.00 8.00 6.00 5.60 14.00 -8.89%
NAPS 1.15 1.05 0.99 0.98 0.88 0.83 1.92 -8.18%
Adjusted Per Share Value based on latest NOSH - 109,303
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 47.65 48.35 51.95 51.04 48.38 47.65 43.71 1.44%
EPS 3.26 4.94 1.40 3.20 3.27 2.79 4.78 -6.17%
DPS 2.03 1.52 2.03 2.03 1.52 1.40 1.39 6.50%
NAPS 0.2918 0.2664 0.2514 0.2485 0.2228 0.208 0.1905 7.35%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.44 1.37 1.37 1.28 0.96 1.07 1.57 -
P/RPS 1.30 0.72 0.67 0.64 0.50 0.56 0.36 23.83%
P/EPS 19.00 7.03 24.82 10.13 7.43 9.62 3.26 34.11%
EY 5.26 14.22 4.03 9.88 13.46 10.39 30.68 -25.44%
DY 3.28 4.38 5.84 6.25 6.25 5.23 8.92 -15.34%
P/NAPS 2.12 1.30 1.38 1.31 1.09 1.29 0.82 17.13%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 18/05/16 28/05/15 22/05/14 23/05/13 18/05/12 05/05/11 26/05/10 -
Price 2.56 1.75 1.39 1.47 0.90 1.02 1.27 -
P/RPS 1.36 0.92 0.68 0.73 0.47 0.54 0.29 29.34%
P/EPS 19.94 8.98 25.18 11.63 6.97 9.17 2.64 40.02%
EY 5.02 11.13 3.97 8.60 14.36 10.90 37.92 -28.58%
DY 3.13 3.43 5.76 5.44 6.67 5.49 11.02 -18.90%
P/NAPS 2.23 1.67 1.40 1.50 1.02 1.23 0.66 22.47%

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