[TOMYPAK] YoY TTM 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- -4.55%
YoY- -17.59%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 210,905 214,099 209,039 224,486 216,725 212,413 184,259 2.27%
PBT 23,209 31,292 11,593 19,904 23,234 14,054 17,566 4.74%
Tax -4,832 -8,130 -3,342 -5,686 -5,982 -2,650 -1,713 18.84%
NP 18,377 23,162 8,251 14,218 17,252 11,404 15,853 2.49%
-
NP to SH 18,418 23,162 8,251 14,218 17,252 11,404 15,853 2.52%
-
Tax Rate 20.82% 25.98% 28.83% 28.57% 25.75% 18.86% 9.75% -
Total Cost 192,528 190,937 200,788 210,268 199,473 201,009 168,406 2.25%
-
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 10,645 10,935 5,462 8,750 8,189 6,288 6,039 9.89%
Div Payout % 57.80% 47.21% 66.20% 61.54% 47.47% 55.15% 38.10% -
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 8.71% 10.82% 3.95% 6.33% 7.96% 5.37% 8.60% -
ROE 9.75% 18.41% 7.39% 12.99% 16.64% 12.20% 17.81% -
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 128.43 195.71 191.06 205.15 198.64 195.43 169.78 -4.54%
EPS 11.22 21.17 7.54 12.99 15.81 10.49 14.61 -4.30%
DPS 6.48 10.00 5.00 8.00 7.50 5.80 5.56 2.58%
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 48.92 49.66 48.49 52.07 50.27 49.27 42.74 2.27%
EPS 4.27 5.37 1.91 3.30 4.00 2.65 3.68 2.50%
DPS 2.47 2.54 1.27 2.03 1.90 1.46 1.40 9.91%
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 1.28 1.38 0.67 0.69 0.60 0.51 0.62 12.82%
P/EPS 14.62 12.80 16.97 10.85 7.59 9.53 7.19 12.54%
EY 6.84 7.81 5.89 9.22 13.18 10.49 13.91 -11.14%
DY 3.95 3.69 3.91 5.67 6.25 5.80 5.30 -4.77%
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 1.80 2.42 1.30 1.38 1.28 0.99 1.00 -
P/RPS 1.40 1.24 0.68 0.67 0.64 0.51 0.59 15.47%
P/EPS 16.05 11.43 17.24 10.62 8.10 9.44 6.85 15.23%
EY 6.23 8.75 5.80 9.42 12.35 10.60 14.61 -13.23%
DY 3.60 4.13 3.85 5.80 5.86 5.86 5.56 -6.98%
P/NAPS 1.57 2.10 1.27 1.38 1.35 1.15 1.22 4.28%

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