[TOMYPAK] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
18-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 4.58%
YoY- -12.99%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 205,151 225,474 219,590 213,201 188,499 169,619 179,744 2.22%
PBT 16,776 17,584 23,060 15,672 15,182 22,342 11,423 6.61%
Tax -4,709 -5,309 -5,880 -3,746 -1,476 -927 -530 43.89%
NP 12,067 12,275 17,180 11,926 13,706 21,415 10,893 1.71%
-
NP to SH 12,067 12,275 17,180 11,926 13,706 21,415 10,893 1.71%
-
Tax Rate 28.07% 30.19% 25.50% 23.90% 9.72% 4.15% 4.64% -
Total Cost 193,084 213,199 202,410 201,275 174,793 148,204 168,851 2.25%
-
Net Worth 114,853 108,397 107,117 96,064 89,687 82,142 62,416 10.69%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 4,913 8,753 8,737 6,413 6,054 5,106 1,200 26.46%
Div Payout % 40.72% 71.31% 50.86% 53.78% 44.18% 23.84% 11.02% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 114,853 108,397 107,117 96,064 89,687 82,142 62,416 10.69%
NOSH 109,383 109,492 109,303 109,164 108,057 42,782 40,010 18.23%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 5.88% 5.44% 7.82% 5.59% 7.27% 12.63% 6.06% -
ROE 10.51% 11.32% 16.04% 12.41% 15.28% 26.07% 17.45% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 187.55 205.93 200.90 195.30 174.44 396.47 449.24 -13.54%
EPS 11.03 11.21 15.72 10.92 12.68 50.06 27.23 -13.97%
DPS 4.50 8.00 8.00 5.90 5.60 11.94 3.00 6.98%
NAPS 1.05 0.99 0.98 0.88 0.83 1.92 1.56 -6.38%
Adjusted Per Share Value based on latest NOSH - 109,164
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 47.59 52.30 50.94 49.45 43.72 39.34 41.69 2.22%
EPS 2.80 2.85 3.99 2.77 3.18 4.97 2.53 1.70%
DPS 1.14 2.03 2.03 1.49 1.40 1.18 0.28 26.35%
NAPS 0.2664 0.2514 0.2485 0.2228 0.208 0.1905 0.1448 10.68%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.37 1.37 1.28 0.96 1.07 1.57 0.20 -
P/RPS 0.73 0.67 0.64 0.49 0.61 0.40 0.04 62.22%
P/EPS 12.42 12.22 8.14 8.79 8.44 3.14 0.73 60.33%
EY 8.05 8.18 12.28 11.38 11.85 31.88 136.13 -37.56%
DY 3.28 5.84 6.25 6.15 5.24 7.60 15.00 -22.37%
P/NAPS 1.30 1.38 1.31 1.09 1.29 0.82 0.13 46.75%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 22/05/14 23/05/13 18/05/12 05/05/11 26/05/10 15/05/09 -
Price 1.75 1.39 1.47 0.90 1.02 1.27 0.21 -
P/RPS 0.93 0.67 0.73 0.46 0.58 0.32 0.05 62.73%
P/EPS 15.86 12.40 9.35 8.24 8.04 2.54 0.77 65.52%
EY 6.30 8.07 10.69 12.14 12.44 39.41 129.64 -39.57%
DY 2.57 5.76 5.44 6.56 5.49 9.40 14.29 -24.85%
P/NAPS 1.67 1.40 1.50 1.02 1.23 0.66 0.13 53.00%

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