[TOMYPAK] YoY Annualized 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- 1.12%
YoY- 180.7%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 168,382 204,280 210,942 214,099 209,039 224,487 216,724 -4.11%
PBT -11,647 10,022 23,210 31,293 11,593 19,903 23,233 -
Tax 9,779 -443 -4,832 -8,130 -3,341 -5,686 -5,981 -
NP -1,868 9,579 18,378 23,163 8,252 14,217 17,252 -
-
NP to SH -1,862 9,516 18,424 23,163 8,252 14,217 17,252 -
-
Tax Rate - 4.42% 20.82% 25.98% 28.82% 28.57% 25.74% -
Total Cost 170,250 194,701 192,564 190,936 200,787 210,270 199,472 -2.60%
-
Net Worth 192,817 46,943 159,545 125,766 111,483 109,361 103,605 10.90%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 3,964 11,098 10,936 5,464 8,748 8,179 -
Div Payout % - 41.66% 60.24% 47.21% 66.23% 61.54% 47.41% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 192,817 46,943 159,545 125,766 111,483 109,361 103,605 10.90%
NOSH 419,830 419,632 138,734 109,362 109,298 109,361 109,058 25.17%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -1.11% 4.69% 8.71% 10.82% 3.95% 6.33% 7.96% -
ROE -0.97% 20.27% 11.55% 18.42% 7.40% 13.00% 16.65% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 40.17 195.82 152.05 195.77 191.26 205.27 198.72 -23.38%
EPS -0.44 3.22 13.28 21.18 7.55 13.00 15.81 -
DPS 0.00 3.80 8.00 10.00 5.00 8.00 7.50 -
NAPS 0.46 0.45 1.15 1.15 1.02 1.00 0.95 -11.38%
Adjusted Per Share Value based on latest NOSH - 109,396
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 39.47 47.89 49.45 50.19 49.01 52.63 50.81 -4.12%
EPS -0.44 2.23 4.32 5.43 1.93 3.33 4.04 -
DPS 0.00 0.93 2.60 2.56 1.28 2.05 1.92 -
NAPS 0.452 0.1101 0.374 0.2948 0.2614 0.2564 0.2429 10.89%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.57 0.975 1.64 2.71 1.28 1.41 1.20 -
P/RPS 1.42 0.50 1.08 1.38 0.67 0.69 0.60 15.43%
P/EPS -128.32 10.69 12.35 12.80 16.95 10.85 7.59 -
EY -0.78 9.36 8.10 7.82 5.90 9.22 13.18 -
DY 0.00 3.90 4.88 3.69 3.91 5.67 6.25 -
P/NAPS 1.24 2.17 1.43 2.36 1.25 1.41 1.26 -0.26%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 28/02/17 26/02/16 26/02/15 25/02/14 26/02/13 -
Price 0.60 0.89 1.78 2.42 1.30 1.38 1.28 -
P/RPS 1.49 0.45 1.17 1.24 0.68 0.67 0.64 15.11%
P/EPS -135.07 9.76 13.40 11.43 17.22 10.62 8.09 -
EY -0.74 10.25 7.46 8.75 5.81 9.42 12.36 -
DY 0.00 4.27 4.49 4.13 3.85 5.80 5.86 -
P/NAPS 1.30 1.98 1.55 2.10 1.27 1.38 1.35 -0.62%

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