[TOMYPAK] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 2.72%
YoY- 277.23%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 176,510 211,881 212,986 210,200 211,868 228,133 215,818 -3.29%
PBT -4,057 18,538 21,126 31,945 9,518 20,553 23,588 -
Tax 7,061 -670 -4,976 -9,040 -3,446 -5,901 -5,793 -
NP 3,004 17,868 16,150 22,905 6,072 14,652 17,794 -25.64%
-
NP to SH 3,001 17,901 16,156 22,905 6,072 14,652 17,794 -25.65%
-
Tax Rate - 3.61% 23.55% 28.30% 36.21% 28.71% 24.56% -
Total Cost 173,506 194,013 196,836 187,294 205,796 213,481 198,024 -2.17%
-
Net Worth 197,090 128,517 152,304 122,239 108,376 108,357 102,493 11.50%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 13,125 10,782 10,186 5,838 8,756 7,995 -
Div Payout % - 73.32% 66.74% 44.47% 96.15% 59.76% 44.93% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 197,090 128,517 152,304 122,239 108,376 108,357 102,493 11.50%
NOSH 419,830 273,441 134,783 109,142 109,471 109,452 109,035 25.18%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 1.70% 8.43% 7.58% 10.90% 2.87% 6.42% 8.25% -
ROE 1.52% 13.93% 10.61% 18.74% 5.60% 13.52% 17.36% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 42.09 77.49 158.02 192.59 193.54 208.43 197.93 -22.73%
EPS 0.72 6.55 11.99 20.99 5.55 13.39 16.32 -40.54%
DPS 0.00 4.80 8.00 9.33 5.33 8.00 7.33 -
NAPS 0.47 0.47 1.13 1.12 0.99 0.99 0.94 -10.90%
Adjusted Per Share Value based on latest NOSH - 109,239
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 40.94 49.15 49.40 48.76 49.14 52.92 50.06 -3.29%
EPS 0.70 4.15 3.75 5.31 1.41 3.40 4.13 -25.59%
DPS 0.00 3.04 2.50 2.36 1.35 2.03 1.85 -
NAPS 0.4572 0.2981 0.3533 0.2835 0.2514 0.2513 0.2377 11.51%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.73 0.92 1.63 2.05 1.30 1.40 1.05 -
P/RPS 1.73 1.19 1.03 1.06 0.67 0.67 0.53 21.78%
P/EPS 101.99 14.05 13.60 9.77 23.44 10.46 6.43 58.47%
EY 0.98 7.12 7.35 10.24 4.27 9.56 15.54 -36.89%
DY 0.00 5.22 4.91 4.55 4.10 5.71 6.98 -
P/NAPS 1.55 1.96 1.44 1.83 1.31 1.41 1.12 5.56%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 23/11/17 25/11/16 25/11/15 14/11/14 21/11/13 26/11/12 -
Price 0.685 0.99 1.64 2.70 1.30 1.42 1.17 -
P/RPS 1.63 1.28 1.04 1.40 0.67 0.68 0.59 18.44%
P/EPS 95.71 15.12 13.68 12.87 23.44 10.61 7.17 53.98%
EY 1.04 6.61 7.31 7.77 4.27 9.43 13.95 -35.11%
DY 0.00 4.85 4.88 3.46 4.10 5.63 6.27 -
P/NAPS 1.46 2.11 1.45 2.41 1.31 1.43 1.24 2.75%

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