[TOMYPAK] YoY Cumulative 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- -35.45%
YoY- 252.55%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 52,396 53,918 51,362 52,108 55,996 55,008 52,143 0.08%
PBT 1,102 6,679 4,662 7,577 2,394 4,714 4,888 -21.97%
Tax 265 -430 -1,150 -2,250 -883 -1,260 -1,362 -
NP 1,367 6,249 3,512 5,327 1,511 3,454 3,526 -14.60%
-
NP to SH 1,365 6,262 3,512 5,327 1,511 3,454 3,526 -14.62%
-
Tax Rate -24.05% 6.44% 24.67% 29.70% 36.88% 26.73% 27.86% -
Total Cost 51,029 47,669 47,850 46,781 54,485 51,554 48,617 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 1,259 3,304 2,188 1,640 2,189 2,186 1,637 -4.27%
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 0.69% 3.24% 2.79% 4.64% 1.39% 3.22% 3.67% -
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 12.48 32.63 46.95 47.64 51.14 50.33 47.77 -20.03%
EPS 0.33 3.79 3.21 4.87 1.38 3.16 3.23 -31.61%
DPS 0.30 2.00 2.00 1.50 2.00 2.00 1.50 -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 12.15 12.51 11.91 12.09 12.99 12.76 12.09 0.08%
EPS 0.32 1.45 0.81 1.24 0.35 0.80 0.82 -14.50%
DPS 0.29 0.77 0.51 0.38 0.51 0.51 0.38 -4.40%
NAPS 0.4576 0.4484 0.2918 0.2664 0.2514 0.2485 0.2228 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 6.73 6.18 5.20 2.88 2.68 2.54 2.01 22.30%
P/EPS 258.28 51.98 76.01 28.13 99.28 40.51 29.72 43.36%
EY 0.39 1.92 1.32 3.55 1.01 2.47 3.36 -30.14%
DY 0.36 0.96 0.82 1.09 1.46 1.56 1.56 -21.67%
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 5.49 7.07 5.45 3.67 2.72 2.92 1.88 19.54%
P/EPS 210.63 59.44 79.75 35.93 100.72 46.52 27.86 40.07%
EY 0.47 1.68 1.25 2.78 0.99 2.15 3.59 -28.73%
DY 0.44 0.84 0.78 0.86 1.44 1.36 1.67 -19.92%
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