[TOMYPAK] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 57.66%
YoY- -17.66%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 159,740 157,650 158,901 171,100 161,864 160,867 134,838 2.86%
PBT 15,845 23,959 7,139 15,415 17,691 10,873 12,504 4.02%
Tax -3,732 -6,780 -2,585 -4,426 -4,345 -1,707 -852 27.88%
NP 12,113 17,179 4,554 10,989 13,346 9,166 11,652 0.64%
-
NP to SH 12,117 17,179 4,554 10,989 13,346 9,166 11,652 0.65%
-
Tax Rate 23.55% 28.30% 36.21% 28.71% 24.56% 15.70% 6.81% -
Total Cost 147,627 140,471 154,347 160,111 148,518 151,701 123,186 3.05%
-
Net Worth 152,304 122,239 108,376 108,357 102,493 93,066 85,390 10.11%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 8,086 7,639 4,378 6,567 5,996 4,653 4,539 10.09%
Div Payout % 66.74% 44.47% 96.15% 59.76% 44.93% 50.77% 38.96% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 152,304 122,239 108,376 108,357 102,493 93,066 85,390 10.11%
NOSH 134,783 109,142 109,471 109,452 109,035 108,217 108,089 3.74%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 7.58% 10.90% 2.87% 6.42% 8.25% 5.70% 8.64% -
ROE 7.96% 14.05% 4.20% 10.14% 13.02% 9.85% 13.65% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 118.52 144.44 145.15 156.32 148.45 148.65 124.75 -0.84%
EPS 8.99 15.74 4.16 10.04 12.24 8.47 10.78 -2.97%
DPS 6.00 7.00 4.00 6.00 5.50 4.30 4.20 6.11%
NAPS 1.13 1.12 0.99 0.99 0.94 0.86 0.79 6.14%
Adjusted Per Share Value based on latest NOSH - 109,211
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 37.05 36.57 36.86 39.69 37.55 37.31 31.28 2.85%
EPS 2.81 3.98 1.06 2.55 3.10 2.13 2.70 0.66%
DPS 1.88 1.77 1.02 1.52 1.39 1.08 1.05 10.18%
NAPS 0.3533 0.2835 0.2514 0.2513 0.2377 0.2159 0.1981 10.11%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.63 2.05 1.30 1.40 1.05 0.865 1.30 -
P/RPS 1.38 1.42 0.90 0.90 0.71 0.58 1.04 4.82%
P/EPS 18.13 13.02 31.25 13.94 8.58 10.21 12.06 7.02%
EY 5.52 7.68 3.20 7.17 11.66 9.79 8.29 -6.54%
DY 3.68 3.41 3.08 4.29 5.24 4.97 3.23 2.19%
P/NAPS 1.44 1.83 1.31 1.41 1.12 1.01 1.65 -2.24%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 25/11/15 14/11/14 21/11/13 26/11/12 03/11/11 04/11/10 -
Price 1.64 2.70 1.30 1.42 1.17 0.95 1.19 -
P/RPS 1.38 1.87 0.90 0.91 0.79 0.64 0.95 6.41%
P/EPS 18.24 17.15 31.25 14.14 9.56 11.22 11.04 8.72%
EY 5.48 5.83 3.20 7.07 10.46 8.92 9.06 -8.03%
DY 3.66 2.59 3.08 4.23 4.70 4.53 3.53 0.60%
P/NAPS 1.45 2.41 1.31 1.43 1.24 1.10 1.51 -0.67%

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