[TOMYPAK] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
18-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -66.01%
YoY- 78.3%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 204,280 158,911 106,228 53,918 210,942 159,740 108,182 52.59%
PBT 10,022 13,904 10,793 6,679 23,210 15,845 11,230 -7.28%
Tax -443 -503 -488 -430 -4,832 -3,732 -2,600 -69.16%
NP 9,579 13,401 10,305 6,249 18,378 12,113 8,630 7.18%
-
NP to SH 9,516 13,426 10,327 6,262 18,424 12,117 8,630 6.71%
-
Tax Rate 4.42% 3.62% 4.52% 6.44% 20.82% 23.55% 23.15% -
Total Cost 194,701 145,510 95,923 47,669 192,564 147,627 99,552 56.20%
-
Net Worth 46,943 128,517 93,881 193,312 159,545 152,304 132,769 -49.90%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 3,964 9,843 5,592 3,304 11,098 8,086 4,741 -11.21%
Div Payout % 41.66% 73.32% 54.16% 52.77% 60.24% 66.74% 54.95% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 46,943 128,517 93,881 193,312 159,545 152,304 132,769 -49.90%
NOSH 419,632 273,441 199,748 165,224 138,734 134,783 118,543 131.73%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.69% 8.43% 9.70% 11.59% 8.71% 7.58% 7.98% -
ROE 20.27% 10.45% 11.00% 3.24% 11.55% 7.96% 6.50% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 195.82 58.12 53.18 32.63 152.05 118.52 91.26 66.12%
EPS 3.22 4.91 5.17 3.79 13.28 8.99 7.28 -41.86%
DPS 3.80 3.60 2.80 2.00 8.00 6.00 4.00 -3.35%
NAPS 0.45 0.47 0.47 1.17 1.15 1.13 1.12 -45.45%
Adjusted Per Share Value based on latest NOSH - 165,224
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 47.89 37.25 24.90 12.64 49.45 37.45 25.36 52.60%
EPS 2.23 3.15 2.42 1.47 4.32 2.84 2.02 6.79%
DPS 0.93 2.31 1.31 0.77 2.60 1.90 1.11 -11.09%
NAPS 0.1101 0.3013 0.2201 0.4532 0.374 0.3571 0.3113 -49.89%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.975 0.92 0.985 2.09 1.64 1.63 1.90 -
P/RPS 0.50 1.58 1.85 6.18 1.08 1.38 2.08 -61.23%
P/EPS 10.69 18.74 19.05 51.98 12.35 18.13 26.10 -44.75%
EY 9.36 5.34 5.25 1.92 8.10 5.52 3.83 81.13%
DY 3.90 3.91 2.84 0.96 4.88 3.68 2.11 50.44%
P/NAPS 2.17 1.96 2.10 2.09 1.43 1.44 1.70 17.61%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 23/11/17 25/08/17 18/05/17 28/02/17 25/11/16 26/08/16 -
Price 0.89 0.99 0.99 2.39 1.78 1.64 1.71 -
P/RPS 0.45 1.70 1.86 7.07 1.17 1.38 1.87 -61.21%
P/EPS 9.76 20.16 19.15 59.44 13.40 18.24 23.49 -44.22%
EY 10.25 4.96 5.22 1.68 7.46 5.48 4.26 79.27%
DY 4.27 3.64 2.83 0.84 4.49 3.66 2.34 49.16%
P/NAPS 1.98 2.11 2.11 2.39 1.55 1.45 1.53 18.69%

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