[TOMYPAK] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 34.83%
YoY- 180.7%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 159,740 108,182 51,362 214,099 157,650 101,889 52,108 110.59%
PBT 15,845 11,230 4,662 31,293 23,959 15,499 7,577 63.31%
Tax -3,732 -2,600 -1,150 -8,130 -6,780 -4,350 -2,250 39.99%
NP 12,113 8,630 3,512 23,163 17,179 11,149 5,327 72.66%
-
NP to SH 12,117 8,630 3,512 23,163 17,179 11,149 5,327 72.69%
-
Tax Rate 23.55% 23.15% 24.67% 25.98% 28.30% 28.07% 29.70% -
Total Cost 147,627 99,552 47,850 190,936 140,471 90,740 46,781 114.69%
-
Net Worth 152,304 132,769 125,819 125,766 122,239 119,258 114,853 20.63%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 8,086 4,741 2,188 10,936 7,639 4,376 1,640 188.84%
Div Payout % 66.74% 54.95% 62.31% 47.21% 44.47% 39.25% 30.80% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 152,304 132,769 125,819 125,766 122,239 119,258 114,853 20.63%
NOSH 134,783 118,543 109,408 109,362 109,142 109,411 109,383 14.89%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 7.58% 7.98% 6.84% 10.82% 10.90% 10.94% 10.22% -
ROE 7.96% 6.50% 2.79% 18.42% 14.05% 9.35% 4.64% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 118.52 91.26 46.95 195.77 144.44 93.12 47.64 83.29%
EPS 8.99 7.28 3.21 21.18 15.74 10.19 4.87 50.31%
DPS 6.00 4.00 2.00 10.00 7.00 4.00 1.50 151.34%
NAPS 1.13 1.12 1.15 1.15 1.12 1.09 1.05 5.00%
Adjusted Per Share Value based on latest NOSH - 109,396
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 37.45 25.36 12.04 50.19 36.96 23.89 12.22 110.55%
EPS 2.84 2.02 0.82 5.43 4.03 2.61 1.25 72.56%
DPS 1.90 1.11 0.51 2.56 1.79 1.03 0.38 191.54%
NAPS 0.3571 0.3113 0.295 0.2948 0.2866 0.2796 0.2693 20.63%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.63 1.90 2.44 2.71 2.05 1.62 1.37 -
P/RPS 1.38 2.08 5.20 1.38 1.42 1.74 2.88 -38.68%
P/EPS 18.13 26.10 76.01 12.80 13.02 15.90 28.13 -25.32%
EY 5.52 3.83 1.32 7.82 7.68 6.29 3.55 34.10%
DY 3.68 2.11 0.82 3.69 3.41 2.47 1.09 124.55%
P/NAPS 1.44 1.70 2.12 2.36 1.83 1.49 1.30 7.03%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 26/08/16 18/05/16 26/02/16 25/11/15 20/08/15 28/05/15 -
Price 1.64 1.71 2.56 2.42 2.70 1.74 1.75 -
P/RPS 1.38 1.87 5.45 1.24 1.87 1.87 3.67 -47.81%
P/EPS 18.24 23.49 79.75 11.43 17.15 17.08 35.93 -36.28%
EY 5.48 4.26 1.25 8.75 5.83 5.86 2.78 57.01%
DY 3.66 2.34 0.78 4.13 2.59 2.30 0.86 161.92%
P/NAPS 1.45 1.53 2.23 2.10 2.41 1.60 1.67 -8.96%

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