[TOMYPAK] YoY Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
18-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -84.84%
YoY- -34.07%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 34,388 52,396 53,918 51,362 52,108 55,996 55,008 -7.52%
PBT -3,569 1,102 6,679 4,662 7,577 2,394 4,714 -
Tax 691 265 -430 -1,150 -2,250 -883 -1,260 -
NP -2,878 1,367 6,249 3,512 5,327 1,511 3,454 -
-
NP to SH -2,866 1,365 6,262 3,512 5,327 1,511 3,454 -
-
Tax Rate - -24.05% 6.44% 24.67% 29.70% 36.88% 26.73% -
Total Cost 37,266 51,029 47,669 47,850 46,781 54,485 51,554 -5.26%
-
Net Worth 188,528 197,265 193,312 125,819 114,853 108,397 107,117 9.87%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - 1,259 3,304 2,188 1,640 2,189 2,186 -
Div Payout % - 92.24% 52.77% 62.31% 30.80% 144.93% 63.29% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 188,528 197,265 193,312 125,819 114,853 108,397 107,117 9.87%
NOSH 419,864 419,732 165,224 109,408 109,383 109,492 109,303 25.13%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -8.37% 2.61% 11.59% 6.84% 10.22% 2.70% 6.28% -
ROE -1.52% 0.69% 3.24% 2.79% 4.64% 1.39% 3.22% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 8.21 12.48 32.63 46.95 47.64 51.14 50.33 -26.07%
EPS -0.68 0.33 3.79 3.21 4.87 1.38 3.16 -
DPS 0.00 0.30 2.00 2.00 1.50 2.00 2.00 -
NAPS 0.45 0.47 1.17 1.15 1.05 0.99 0.98 -12.16%
Adjusted Per Share Value based on latest NOSH - 109,408
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 8.06 12.28 12.64 12.04 12.22 13.13 12.90 -7.53%
EPS -0.67 0.32 1.47 0.82 1.25 0.35 0.81 -
DPS 0.00 0.30 0.77 0.51 0.38 0.51 0.51 -
NAPS 0.442 0.4625 0.4532 0.295 0.2693 0.2541 0.2511 9.87%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.485 0.84 2.09 2.44 1.37 1.37 1.28 -
P/RPS 5.91 6.73 6.18 5.20 2.88 2.68 2.54 15.10%
P/EPS -70.90 258.28 51.98 76.01 28.13 99.28 40.51 -
EY -1.41 0.39 1.92 1.32 3.55 1.01 2.47 -
DY 0.00 0.36 0.96 0.82 1.09 1.46 1.56 -
P/NAPS 1.08 1.79 2.09 2.12 1.30 1.38 1.31 -3.16%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 17/05/19 23/11/18 18/05/17 18/05/16 28/05/15 22/05/14 23/05/13 -
Price 0.485 0.685 2.39 2.56 1.75 1.39 1.47 -
P/RPS 5.91 5.49 7.07 5.45 3.67 2.72 2.92 12.46%
P/EPS -70.90 210.63 59.44 79.75 35.93 100.72 46.52 -
EY -1.41 0.47 1.68 1.25 2.78 0.99 2.15 -
DY 0.00 0.44 0.84 0.78 0.86 1.44 1.36 -
P/NAPS 1.08 1.46 2.39 2.23 1.67 1.40 1.50 -5.32%

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