[TOMYPAK] YoY Cumulative 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- 54.09%
YoY- 277.23%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 132,383 158,911 159,740 157,650 158,901 171,100 161,864 -3.29%
PBT -3,043 13,904 15,845 23,959 7,139 15,415 17,691 -
Tax 5,296 -503 -3,732 -6,780 -2,585 -4,426 -4,345 -
NP 2,253 13,401 12,113 17,179 4,554 10,989 13,346 -25.64%
-
NP to SH 2,251 13,426 12,117 17,179 4,554 10,989 13,346 -25.65%
-
Tax Rate - 3.62% 23.55% 28.30% 36.21% 28.71% 24.56% -
Total Cost 130,130 145,510 147,627 140,471 154,347 160,111 148,518 -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 - 9,843 8,086 7,639 4,378 6,567 5,996 -
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 1.14% 10.45% 7.96% 14.05% 4.20% 10.14% 13.02% -
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 31.57 58.12 118.52 144.44 145.15 156.32 148.45 -22.73%
EPS 0.54 4.91 8.99 15.74 4.16 10.04 12.24 -40.54%
DPS 0.00 3.60 6.00 7.00 4.00 6.00 5.50 -
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 30.71 36.86 37.05 36.57 36.86 39.69 37.55 -3.29%
EPS 0.52 3.11 2.81 3.98 1.06 2.55 3.10 -25.72%
DPS 0.00 2.28 1.88 1.77 1.02 1.52 1.39 -
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 2.31 1.58 1.38 1.42 0.90 0.90 0.71 21.71%
P/EPS 135.99 18.74 18.13 13.02 31.25 13.94 8.58 58.45%
EY 0.74 5.34 5.52 7.68 3.20 7.17 11.66 -36.82%
DY 0.00 3.91 3.68 3.41 3.08 4.29 5.24 -
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 2.17 1.70 1.38 1.87 0.90 0.91 0.79 18.33%
P/EPS 127.61 20.16 18.24 17.15 31.25 14.14 9.56 53.98%
EY 0.78 4.96 5.48 5.83 3.20 7.07 10.46 -35.10%
DY 0.00 3.64 3.66 2.59 3.08 4.23 4.70 -
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