[TOMYPAK] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -0.42%
YoY- 44.06%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 213,353 205,151 225,474 219,590 213,201 188,499 169,619 3.89%
PBT 28,377 16,776 17,584 23,060 15,672 15,182 22,342 4.06%
Tax -7,030 -4,709 -5,309 -5,880 -3,746 -1,476 -927 40.12%
NP 21,347 12,067 12,275 17,180 11,926 13,706 21,415 -0.05%
-
NP to SH 21,347 12,067 12,275 17,180 11,926 13,706 21,415 -0.05%
-
Tax Rate 24.77% 28.07% 30.19% 25.50% 23.90% 9.72% 4.15% -
Total Cost 192,006 193,084 213,199 202,410 201,275 174,793 148,204 4.40%
-
Net Worth 125,819 114,853 108,397 107,117 96,064 89,687 82,142 7.35%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 11,482 4,913 8,753 8,737 6,413 6,054 5,106 14.44%
Div Payout % 53.79% 40.72% 71.31% 50.86% 53.78% 44.18% 23.84% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 125,819 114,853 108,397 107,117 96,064 89,687 82,142 7.35%
NOSH 109,408 109,383 109,492 109,303 109,164 108,057 42,782 16.92%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.01% 5.88% 5.44% 7.82% 5.59% 7.27% 12.63% -
ROE 16.97% 10.51% 11.32% 16.04% 12.41% 15.28% 26.07% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 195.01 187.55 205.93 200.90 195.30 174.44 396.47 -11.14%
EPS 19.51 11.03 11.21 15.72 10.92 12.68 50.06 -14.52%
DPS 10.50 4.50 8.00 8.00 5.90 5.60 11.94 -2.11%
NAPS 1.15 1.05 0.99 0.98 0.88 0.83 1.92 -8.18%
Adjusted Per Share Value based on latest NOSH - 109,303
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 50.02 48.09 52.86 51.48 49.98 44.19 39.76 3.89%
EPS 5.00 2.83 2.88 4.03 2.80 3.21 5.02 -0.06%
DPS 2.69 1.15 2.05 2.05 1.50 1.42 1.20 14.38%
NAPS 0.295 0.2693 0.2541 0.2511 0.2252 0.2103 0.1926 7.35%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.44 1.37 1.37 1.28 0.96 1.07 1.57 -
P/RPS 1.25 0.73 0.67 0.64 0.49 0.61 0.40 20.89%
P/EPS 12.51 12.42 12.22 8.14 8.79 8.44 3.14 25.88%
EY 8.00 8.05 8.18 12.28 11.38 11.85 31.88 -20.56%
DY 4.30 3.28 5.84 6.25 6.15 5.24 7.60 -9.04%
P/NAPS 2.12 1.30 1.38 1.31 1.09 1.29 0.82 17.13%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 18/05/16 28/05/15 22/05/14 23/05/13 18/05/12 05/05/11 26/05/10 -
Price 2.56 1.75 1.39 1.47 0.90 1.02 1.27 -
P/RPS 1.31 0.93 0.67 0.73 0.46 0.58 0.32 26.45%
P/EPS 13.12 15.86 12.40 9.35 8.24 8.04 2.54 31.44%
EY 7.62 6.30 8.07 10.69 12.14 12.44 39.41 -23.93%
DY 4.10 2.57 5.76 5.44 6.56 5.49 9.40 -12.90%
P/NAPS 2.23 1.67 1.40 1.50 1.02 1.23 0.66 22.47%

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