[TOMYPAK] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
14-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 95.79%
YoY- -58.56%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 101,889 52,108 209,039 158,901 107,333 55,996 224,487 -41.02%
PBT 15,499 7,577 11,593 7,139 3,729 2,394 19,903 -15.39%
Tax -4,350 -2,250 -3,341 -2,585 -1,403 -883 -5,686 -16.39%
NP 11,149 5,327 8,252 4,554 2,326 1,511 14,217 -14.99%
-
NP to SH 11,149 5,327 8,252 4,554 2,326 1,511 14,217 -14.99%
-
Tax Rate 28.07% 29.70% 28.82% 36.21% 37.62% 36.88% 28.57% -
Total Cost 90,740 46,781 200,787 154,347 105,007 54,485 210,270 -42.98%
-
Net Worth 119,258 114,853 111,483 108,376 107,017 108,397 109,361 5.96%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 4,376 1,640 5,464 4,378 3,276 2,189 8,748 -37.06%
Div Payout % 39.25% 30.80% 66.23% 96.15% 140.85% 144.93% 61.54% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 119,258 114,853 111,483 108,376 107,017 108,397 109,361 5.96%
NOSH 109,411 109,383 109,298 109,471 109,201 109,492 109,361 0.03%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.94% 10.22% 3.95% 2.87% 2.17% 2.70% 6.33% -
ROE 9.35% 4.64% 7.40% 4.20% 2.17% 1.39% 13.00% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 93.12 47.64 191.26 145.15 98.29 51.14 205.27 -41.04%
EPS 10.19 4.87 7.55 4.16 2.13 1.38 13.00 -15.02%
DPS 4.00 1.50 5.00 4.00 3.00 2.00 8.00 -37.08%
NAPS 1.09 1.05 1.02 0.99 0.98 0.99 1.00 5.93%
Adjusted Per Share Value based on latest NOSH - 109,166
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 23.63 12.09 48.49 36.86 24.90 12.99 52.07 -41.03%
EPS 2.59 1.24 1.91 1.06 0.54 0.35 3.30 -14.95%
DPS 1.02 0.38 1.27 1.02 0.76 0.51 2.03 -36.87%
NAPS 0.2766 0.2664 0.2586 0.2514 0.2482 0.2514 0.2537 5.94%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.62 1.37 1.28 1.30 1.36 1.37 1.41 -
P/RPS 1.74 2.88 0.67 0.90 1.38 2.68 0.69 85.58%
P/EPS 15.90 28.13 16.95 31.25 63.85 99.28 10.85 29.10%
EY 6.29 3.55 5.90 3.20 1.57 1.01 9.22 -22.55%
DY 2.47 1.09 3.91 3.08 2.21 1.46 5.67 -42.62%
P/NAPS 1.49 1.30 1.25 1.31 1.39 1.38 1.41 3.75%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 28/05/15 26/02/15 14/11/14 13/08/14 22/05/14 25/02/14 -
Price 1.74 1.75 1.30 1.30 1.30 1.39 1.38 -
P/RPS 1.87 3.67 0.68 0.90 1.32 2.72 0.67 98.60%
P/EPS 17.08 35.93 17.22 31.25 61.03 100.72 10.62 37.38%
EY 5.86 2.78 5.81 3.20 1.64 0.99 9.42 -27.19%
DY 2.30 0.86 3.85 3.08 2.31 1.44 5.80 -46.11%
P/NAPS 1.60 1.67 1.27 1.31 1.33 1.40 1.38 10.39%

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