[TOMYPAK] YoY TTM 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- -2.24%
YoY- -4.42%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 216,186 207,789 212,287 225,959 213,411 210,287 174,981 3.58%
PBT 23,179 28,412 11,627 20,958 20,874 15,933 18,544 3.78%
Tax -5,082 -7,536 -3,846 -6,062 -5,289 -2,568 -823 35.41%
NP 18,097 20,876 7,781 14,896 15,585 13,365 17,721 0.35%
-
NP to SH 18,101 20,876 7,781 14,896 15,585 13,365 17,721 0.35%
-
Tax Rate 21.93% 26.52% 33.08% 28.92% 25.34% 16.12% 4.44% -
Total Cost 198,089 186,913 204,506 211,063 197,826 196,922 157,260 3.91%
-
Net Worth 131,015 122,347 108,075 108,119 102,716 93,230 85,404 7.38%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 10,642 8,747 6,556 8,743 7,637 6,177 5,728 10.86%
Div Payout % 58.80% 41.90% 84.27% 58.70% 49.00% 46.22% 32.33% -
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 131,015 122,347 108,075 108,119 102,716 93,230 85,404 7.38%
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 8.37% 10.05% 3.67% 6.59% 7.30% 6.36% 10.13% -
ROE 13.82% 17.06% 7.20% 13.78% 15.17% 14.34% 20.75% -
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 165.01 190.21 194.46 206.90 195.30 193.98 161.86 0.32%
EPS 13.82 19.11 7.13 13.64 14.26 12.33 16.39 -2.80%
DPS 8.12 8.00 6.00 8.00 7.00 5.70 5.30 7.36%
NAPS 1.00 1.12 0.99 0.99 0.94 0.86 0.79 4.00%
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 50.68 48.71 49.77 52.97 50.03 49.30 41.02 3.58%
EPS 4.24 4.89 1.82 3.49 3.65 3.13 4.15 0.35%
DPS 2.50 2.05 1.54 2.05 1.79 1.45 1.34 10.94%
NAPS 0.3071 0.2868 0.2534 0.2535 0.2408 0.2186 0.2002 7.38%
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 0.99 1.08 0.67 0.68 0.54 0.45 0.80 3.61%
P/EPS 11.80 10.73 18.24 10.26 7.36 7.02 7.93 6.84%
EY 8.48 9.32 5.48 9.74 13.58 14.25 12.61 -6.39%
DY 4.98 3.90 4.62 5.71 6.67 6.59 4.08 3.37%
P/NAPS 1.63 1.83 1.31 1.41 1.12 1.01 1.65 -0.20%
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 0.99 1.42 0.67 0.69 0.60 0.49 0.74 4.96%
P/EPS 11.87 14.13 18.24 10.41 8.20 7.71 7.26 8.53%
EY 8.42 7.08 5.48 9.61 12.19 12.98 13.77 -7.86%
DY 4.95 2.96 4.62 5.63 5.98 6.00 4.45 1.78%
P/NAPS 1.64 2.41 1.31 1.43 1.24 1.10 1.51 1.38%

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