[TOMYPAK] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 6.04%
YoY- -41.97%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 207,789 203,596 205,151 209,039 212,287 219,023 225,474 -5.29%
PBT 28,412 23,362 16,776 11,593 11,627 13,922 17,584 37.65%
Tax -7,536 -6,289 -4,709 -3,342 -3,846 -4,349 -5,309 26.27%
NP 20,876 17,073 12,067 8,251 7,781 9,573 12,275 42.43%
-
NP to SH 20,876 17,073 12,067 8,251 7,781 9,573 12,275 42.43%
-
Tax Rate 26.52% 26.92% 28.07% 28.83% 33.08% 31.24% 30.19% -
Total Cost 186,913 186,523 193,084 200,788 204,506 209,450 213,199 -8.39%
-
Net Worth 122,347 119,264 114,853 111,596 108,075 106,493 108,397 8.39%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 8,747 6,561 4,913 5,462 6,556 7,649 8,753 -0.04%
Div Payout % 41.90% 38.43% 40.72% 66.20% 84.27% 79.90% 71.31% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 122,347 119,264 114,853 111,596 108,075 106,493 108,397 8.39%
NOSH 109,239 109,417 109,383 109,408 109,166 108,666 109,492 -0.15%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 10.05% 8.39% 5.88% 3.95% 3.67% 4.37% 5.44% -
ROE 17.06% 14.32% 10.51% 7.39% 7.20% 8.99% 11.32% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 190.21 186.07 187.55 191.06 194.46 201.55 205.93 -5.15%
EPS 19.11 15.60 11.03 7.54 7.13 8.81 11.21 42.65%
DPS 8.00 6.00 4.50 5.00 6.00 7.00 8.00 0.00%
NAPS 1.12 1.09 1.05 1.02 0.99 0.98 0.99 8.56%
Adjusted Per Share Value based on latest NOSH - 109,408
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 48.71 47.73 48.09 49.01 49.77 51.35 52.86 -5.30%
EPS 4.89 4.00 2.83 1.93 1.82 2.24 2.88 42.27%
DPS 2.05 1.54 1.15 1.28 1.54 1.79 2.05 0.00%
NAPS 0.2868 0.2796 0.2693 0.2616 0.2534 0.2497 0.2541 8.39%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.05 1.62 1.37 1.28 1.30 1.36 1.37 -
P/RPS 1.08 0.87 0.73 0.67 0.67 0.67 0.67 37.43%
P/EPS 10.73 10.38 12.42 16.97 18.24 15.44 12.22 -8.29%
EY 9.32 9.63 8.05 5.89 5.48 6.48 8.18 9.07%
DY 3.90 3.70 3.28 3.91 4.62 5.15 5.84 -23.57%
P/NAPS 1.83 1.49 1.30 1.25 1.31 1.39 1.38 20.68%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 20/08/15 28/05/15 26/02/15 14/11/14 13/08/14 22/05/14 -
Price 2.70 1.74 1.75 1.30 1.30 1.30 1.39 -
P/RPS 1.42 0.94 0.93 0.68 0.67 0.64 0.67 64.92%
P/EPS 14.13 11.15 15.86 17.24 18.24 14.76 12.40 9.08%
EY 7.08 8.97 6.30 5.80 5.48 6.78 8.07 -8.34%
DY 2.96 3.45 2.57 3.85 4.62 5.38 5.76 -35.81%
P/NAPS 2.41 1.60 1.67 1.27 1.31 1.33 1.40 43.58%

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