[TOMYPAK] YoY 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- 14.27%
YoY- -7.82%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 51,557 55,761 51,568 58,304 53,804 54,730 43,492 2.87%
PBT 4,615 8,460 3,410 5,705 5,640 4,581 3,133 6.66%
Tax -1,132 -2,430 -1,183 -1,686 -1,280 -1,177 -106 48.34%
NP 3,483 6,030 2,227 4,019 4,360 3,404 3,027 2.36%
-
NP to SH 3,485 6,030 2,227 4,019 4,360 3,404 3,027 2.37%
-
Tax Rate 24.53% 28.72% 34.69% 29.55% 22.70% 25.69% 3.38% -
Total Cost 48,074 49,731 49,341 54,285 49,444 51,326 40,465 2.91%
-
Net Worth 148,046 122,347 108,075 108,119 102,716 93,230 85,404 9.59%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 2,620 3,277 1,091 2,184 2,185 1,626 1,513 9.57%
Div Payout % 75.19% 54.35% 49.02% 54.35% 50.13% 47.77% 50.00% -
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 148,046 122,347 108,075 108,119 102,716 93,230 85,404 9.59%
NOSH 131,015 109,239 109,166 109,211 109,273 108,407 108,107 3.25%
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 6.76% 10.81% 4.32% 6.89% 8.10% 6.22% 6.96% -
ROE 2.35% 4.93% 2.06% 3.72% 4.24% 3.65% 3.54% -
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 39.35 51.04 47.24 53.39 49.24 50.49 40.23 -0.36%
EPS 2.66 5.52 2.04 3.68 3.99 3.14 2.80 -0.85%
DPS 2.00 3.00 1.00 2.00 2.00 1.50 1.40 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 12.09 13.07 12.09 13.67 12.61 12.83 10.20 2.87%
EPS 0.82 1.41 0.52 0.94 1.02 0.80 0.71 2.42%
DPS 0.61 0.77 0.26 0.51 0.51 0.38 0.35 9.69%
NAPS 0.3471 0.2868 0.2534 0.2535 0.2408 0.2186 0.2002 9.59%
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 4.14 4.02 2.75 2.62 2.13 1.71 3.23 4.21%
P/EPS 61.28 37.14 63.73 38.04 26.32 27.55 46.43 4.72%
EY 1.63 2.69 1.57 2.63 3.80 3.63 2.15 -4.50%
DY 1.23 1.46 0.77 1.43 1.90 1.73 1.08 2.18%
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 4.17 5.29 2.75 2.66 2.38 1.88 2.96 5.87%
P/EPS 61.65 48.91 63.73 38.59 29.32 30.25 42.50 6.38%
EY 1.62 2.04 1.57 2.59 3.41 3.31 2.35 -6.00%
DY 1.22 1.11 0.77 1.41 1.71 1.58 1.18 0.55%
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