[TOMYPAK] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 158.22%
YoY- 252.55%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 209,584 215,672 205,448 208,432 223,984 220,032 208,572 0.08%
PBT 4,408 26,716 18,648 30,308 9,576 18,856 19,552 -21.97%
Tax 1,060 -1,720 -4,600 -9,000 -3,532 -5,040 -5,448 -
NP 5,468 24,996 14,048 21,308 6,044 13,816 14,104 -14.60%
-
NP to SH 5,460 25,048 14,048 21,308 6,044 13,816 14,104 -14.62%
-
Tax Rate -24.05% 6.44% 24.67% 29.70% 36.88% 26.73% 27.86% -
Total Cost 204,116 190,676 191,400 187,124 217,940 206,216 194,468 0.80%
-
Net Worth 197,265 193,312 125,819 114,853 108,397 107,117 96,064 12.73%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 5,036 13,217 8,752 6,563 8,759 8,744 6,549 -4.28%
Div Payout % 92.24% 52.77% 62.31% 30.80% 144.93% 63.29% 46.44% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 197,265 193,312 125,819 114,853 108,397 107,117 96,064 12.73%
NOSH 419,732 165,224 109,408 109,383 109,492 109,303 109,164 25.15%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 2.61% 11.59% 6.84% 10.22% 2.70% 6.28% 6.76% -
ROE 2.77% 12.96% 11.17% 18.55% 5.58% 12.90% 14.68% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 49.94 130.53 187.78 190.55 204.57 201.30 191.06 -20.03%
EPS 1.32 15.16 12.84 19.48 5.52 12.64 12.92 -31.61%
DPS 1.20 8.00 8.00 6.00 8.00 8.00 6.00 -23.51%
NAPS 0.47 1.17 1.15 1.05 0.99 0.98 0.88 -9.92%
Adjusted Per Share Value based on latest NOSH - 109,383
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 49.13 50.56 48.16 48.86 52.51 51.58 48.90 0.07%
EPS 1.28 5.87 3.29 5.00 1.42 3.24 3.31 -14.63%
DPS 1.18 3.10 2.05 1.54 2.05 2.05 1.54 -4.33%
NAPS 0.4625 0.4532 0.295 0.2693 0.2541 0.2511 0.2252 12.73%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.84 2.09 2.44 1.37 1.37 1.28 0.96 -
P/RPS 1.68 1.55 1.30 0.72 0.67 0.64 0.50 22.37%
P/EPS 64.57 13.00 19.00 7.03 24.82 10.13 7.43 43.36%
EY 1.55 7.69 5.26 14.22 4.03 9.88 13.46 -30.23%
DY 1.43 3.83 3.28 4.38 5.84 6.25 6.25 -21.78%
P/NAPS 1.79 2.09 2.12 1.30 1.38 1.31 1.09 8.61%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/11/18 18/05/17 18/05/16 28/05/15 22/05/14 23/05/13 18/05/12 -
Price 0.685 2.39 2.56 1.75 1.39 1.47 0.90 -
P/RPS 1.37 1.77 1.36 0.92 0.68 0.73 0.47 19.50%
P/EPS 52.66 14.86 19.94 8.98 25.18 11.63 6.97 40.05%
EY 1.90 6.73 5.02 11.13 3.97 8.60 14.36 -28.60%
DY 1.75 3.35 3.13 3.43 5.76 5.44 6.67 -19.98%
P/NAPS 1.46 2.39 2.23 1.67 1.40 1.50 1.02 6.15%

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