[TOMYPAK] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -19.68%
YoY- -17.36%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 51,168 56,449 50,139 53,387 54,860 51,546 49,420 0.58%
PBT 7,364 7,334 4,454 4,488 5,542 3,182 5,061 6.44%
Tax -1,100 -1,350 -756 -1,260 -1,636 -943 -861 4.16%
NP 6,264 5,984 3,698 3,228 3,906 2,239 4,200 6.88%
-
NP to SH 6,306 5,984 3,698 3,228 3,906 2,239 4,200 7.00%
-
Tax Rate 14.94% 18.41% 16.97% 28.07% 29.52% 29.64% 17.01% -
Total Cost 44,904 50,465 46,441 50,159 50,954 49,307 45,220 -0.11%
-
Net Worth 188,851 125,806 111,596 109,423 103,650 93,472 88,992 13.34%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 3,284 3,281 1,094 2,188 2,182 1,630 1,519 13.69%
Div Payout % 52.08% 54.84% 29.59% 67.80% 55.87% 72.82% 36.18% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 188,851 125,806 111,596 109,423 103,650 93,472 88,992 13.34%
NOSH 164,218 109,396 109,408 109,423 109,106 108,689 108,527 7.14%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 12.24% 10.60% 7.38% 6.05% 7.12% 4.34% 8.50% -
ROE 3.34% 4.76% 3.31% 2.95% 3.77% 2.40% 4.72% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 31.16 51.60 45.83 48.79 50.28 47.43 45.54 -6.12%
EPS 3.84 5.47 3.38 2.95 3.58 2.06 3.87 -0.12%
DPS 2.00 3.00 1.00 2.00 2.00 1.50 1.40 6.11%
NAPS 1.15 1.15 1.02 1.00 0.95 0.86 0.82 5.79%
Adjusted Per Share Value based on latest NOSH - 109,423
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 11.87 13.09 11.63 12.38 12.73 11.96 11.46 0.58%
EPS 1.46 1.39 0.86 0.75 0.91 0.52 0.97 7.04%
DPS 0.76 0.76 0.25 0.51 0.51 0.38 0.35 13.78%
NAPS 0.4381 0.2918 0.2589 0.2538 0.2404 0.2168 0.2064 13.35%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.64 2.71 1.28 1.41 1.20 1.00 1.05 -
P/RPS 5.26 5.25 2.79 2.89 2.39 2.11 2.31 14.68%
P/EPS 42.71 49.54 37.87 47.80 33.52 48.54 27.13 7.84%
EY 2.34 2.02 2.64 2.09 2.98 2.06 3.69 -7.30%
DY 1.22 1.11 0.78 1.42 1.67 1.50 1.33 -1.42%
P/NAPS 1.43 2.36 1.25 1.41 1.26 1.16 1.28 1.86%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 26/02/16 26/02/15 25/02/14 26/02/13 28/02/12 21/02/11 -
Price 1.78 2.42 1.30 1.38 1.28 0.99 1.00 -
P/RPS 5.71 4.69 2.84 2.83 2.55 2.09 2.20 17.21%
P/EPS 46.35 44.24 38.46 46.78 35.75 48.06 25.84 10.21%
EY 2.16 2.26 2.60 2.14 2.80 2.08 3.87 -9.25%
DY 1.12 1.24 0.77 1.45 1.56 1.52 1.40 -3.64%
P/NAPS 1.55 2.10 1.27 1.38 1.35 1.15 1.22 4.06%

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