[TOMYPAK] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
13-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 53.94%
YoY- -66.63%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 106,228 108,182 101,889 107,333 112,796 108,060 106,137 0.01%
PBT 10,793 11,230 15,499 3,729 9,710 12,051 6,291 9.40%
Tax -488 -2,600 -4,350 -1,403 -2,740 -3,065 -530 -1.36%
NP 10,305 8,630 11,149 2,326 6,970 8,986 5,761 10.16%
-
NP to SH 10,327 8,630 11,149 2,326 6,970 8,986 5,761 10.20%
-
Tax Rate 4.52% 23.15% 28.07% 37.62% 28.22% 25.43% 8.42% -
Total Cost 95,923 99,552 90,740 105,007 105,826 99,074 100,376 -0.75%
-
Net Worth 93,881 132,769 119,258 107,017 108,324 100,329 90,963 0.52%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 5,592 4,741 4,376 3,276 4,376 3,816 3,032 10.73%
Div Payout % 54.16% 54.95% 39.25% 140.85% 62.79% 42.48% 52.63% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 93,881 132,769 119,258 107,017 108,324 100,329 90,963 0.52%
NOSH 199,748 118,543 109,411 109,201 109,419 109,053 108,289 10.73%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 9.70% 7.98% 10.94% 2.17% 6.18% 8.32% 5.43% -
ROE 11.00% 6.50% 9.35% 2.17% 6.43% 8.96% 6.33% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 53.18 91.26 93.12 98.29 103.09 99.09 98.01 -9.67%
EPS 5.17 7.28 10.19 2.13 6.37 8.24 5.32 -0.47%
DPS 2.80 4.00 4.00 3.00 4.00 3.50 2.80 0.00%
NAPS 0.47 1.12 1.09 0.98 0.99 0.92 0.84 -9.21%
Adjusted Per Share Value based on latest NOSH - 108,666
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 24.90 25.36 23.89 25.16 26.44 25.33 24.88 0.01%
EPS 2.42 2.02 2.61 0.55 1.63 2.11 1.35 10.20%
DPS 1.31 1.11 1.03 0.77 1.03 0.89 0.71 10.73%
NAPS 0.2201 0.3113 0.2796 0.2509 0.254 0.2352 0.2133 0.52%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.985 1.90 1.62 1.36 1.38 0.92 0.96 -
P/RPS 1.85 2.08 1.74 1.38 1.34 0.93 0.98 11.16%
P/EPS 19.05 26.10 15.90 63.85 21.66 11.17 18.05 0.90%
EY 5.25 3.83 6.29 1.57 4.62 8.96 5.54 -0.89%
DY 2.84 2.11 2.47 2.21 2.90 3.80 2.92 -0.46%
P/NAPS 2.10 1.70 1.49 1.39 1.39 1.00 1.14 10.70%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 26/08/16 20/08/15 13/08/14 19/08/13 14/08/12 19/08/11 -
Price 0.99 1.71 1.74 1.30 1.52 1.10 0.93 -
P/RPS 1.86 1.87 1.87 1.32 1.47 1.11 0.95 11.83%
P/EPS 19.15 23.49 17.08 61.03 23.86 13.35 17.48 1.53%
EY 5.22 4.26 5.86 1.64 4.19 7.49 5.72 -1.51%
DY 2.83 2.34 2.30 2.31 2.63 3.18 3.01 -1.02%
P/NAPS 2.11 1.53 1.60 1.33 1.54 1.20 1.11 11.28%

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