[TOMYPAK] YoY TTM Result on 30-Jun-2014 [#2]

Stock

[TOMYPAK] TOMYPAK HOLDINGS BHD

Announcement Date

13-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- -22.01%

YoY- -37.17%

Quarter Report

Tomypak Holdings Bhd 300614.pdf

Latest QR

Upcoming QR

TOMYPAK's Result

TOMYPAK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	208,953	220,390	203,596	219,023	221,459	214,337	199,049	0.81%
YoY %	-5.19%	8.25%	-7.04%	-1.10%	3.32%	7.68%	-	-
Horiz. %	104.98%	110.72%	102.28%	110.03%	111.26%	107.68%	100.00%	-
PBT	22,772	27,024	23,362	13,922	20,893	19,815	14,485	7.82%
YoY %	-15.73%	15.68%	67.81%	-33.37%	5.44%	36.80%	-	-
Horiz. %	157.21%	186.57%	161.28%	96.11%	144.24%	136.80%	100.00%	-
Tax	-2,720	-6,380	-6,289	-4,349	-5,656	-5,186	-1,497	10.45%
YoY %	57.37%	-1.45%	-44.61%	23.11%	-9.06%	-246.43%	-	-
Horiz. %	181.70%	426.19%	420.11%	290.51%	377.82%	346.43%	100.00%	-
NP	20,052	20,644	17,073	9,573	15,237	14,629	12,988	7.49%
YoY %	-2.87%	20.92%	78.35%	-37.17%	4.16%	12.63%	-	-
Horiz. %	154.39%	158.95%	131.45%	73.71%	117.32%	112.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,118	20,646	17,073	9,573	15,237	14,629	12,988	7.55%
YoY %	-2.56%	20.93%	78.35%	-37.17%	4.16%	12.63%	-	-
Horiz. %	154.90%	158.96%	131.45%	73.71%	117.32%	112.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.94%	23.61%	26.92%	31.24%	27.07%	26.17%	10.33%	-
YoY %	-49.43%	-12.30%	-13.83%	15.40%	3.44%	153.34%	-	-
Horiz. %	115.59%	228.56%	260.60%	302.42%	262.05%	253.34%	100.00%	-
Total Cost	188,901	199,746	186,523	209,450	206,222	199,708	186,061	0.25%
YoY %	-5.43%	7.09%	-10.95%	1.57%	3.26%	7.33%	-	-
Horiz. %	101.53%	107.36%	100.25%	112.57%	110.84%	107.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	46,372	127,630	119,264	106,493	108,468	100,464	91,176	-10.64%
YoY %	-63.67%	7.01%	11.99%	-1.82%	7.97%	10.19%	-	-
Horiz. %	50.86%	139.98%	130.81%	116.80%	118.97%	110.19%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	9,998	11,299	6,561	7,649	8,744	7,077	6,065	8.67%
YoY %	-11.51%	72.21%	-14.22%	-12.52%	23.56%	16.69%	-	-
Horiz. %	164.85%	186.30%	108.18%	126.12%	144.17%	116.69%	100.00%	-
Div Payout %	49.70%	54.73%	38.43%	79.90%	57.39%	48.38%	46.70%	-
YoY %	-9.19%	42.41%	-51.90%	39.22%	18.62%	3.60%	-	-
Horiz. %	106.42%	117.19%	82.29%	171.09%	122.89%	103.60%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	46,372	127,630	119,264	106,493	108,468	100,464	91,176	-10.64%
YoY %	-63.67%	7.01%	11.99%	-1.82%	7.97%	10.19%	-	-
Horiz. %	50.86%	139.98%	130.81%	116.80%	118.97%	110.19%	100.00%	-
NOSH	98,665	127,630	109,417	108,666	109,563	109,200	108,543	-1.57%
YoY %	-22.69%	16.65%	0.69%	-0.82%	0.33%	0.61%	-	-
Horiz. %	90.90%	117.58%	100.81%	100.11%	100.94%	100.61%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	9.60%	9.37%	8.39%	4.37%	6.88%	6.83%	6.53%	-
YoY %	2.45%	11.68%	91.99%	-36.48%	0.73%	4.59%	-	-
Horiz. %	147.01%	143.49%	128.48%	66.92%	105.36%	104.59%	100.00%	-
ROE	43.38%	16.18%	14.32%	8.99%	14.05%	14.56%	14.24%	-
YoY %	168.11%	12.99%	59.29%	-36.01%	-3.50%	2.25%	-	-
Horiz. %	304.63%	113.62%	100.56%	63.13%	98.67%	102.25%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	211.78	172.68	186.07	201.55	202.13	196.28	183.38	2.42%
YoY %	22.64%	-7.20%	-7.68%	-0.29%	2.98%	7.03%	-	-
Horiz. %	115.49%	94.17%	101.47%	109.91%	110.22%	107.03%	100.00%	-
EPS	20.39	16.18	15.60	8.81	13.91	13.40	11.97	9.27%
YoY %	26.02%	3.72%	77.07%	-36.66%	3.81%	11.95%	-	-
Horiz. %	170.34%	135.17%	130.33%	73.60%	116.21%	111.95%	100.00%	-
DPS	10.13	8.85	6.00	7.00	8.00	6.50	5.60	10.37%
YoY %	14.46%	47.50%	-14.29%	-12.50%	23.08%	16.07%	-	-
Horiz. %	180.89%	158.04%	107.14%	125.00%	142.86%	116.07%	100.00%	-
NAPS	0.47	1.00	1.09	0.98	0.99	0.92	0.84	-9.21%
YoY %	-53.00%	-8.26%	11.22%	-1.01%	7.61%	9.52%	-	-
Horiz. %	55.95%	119.05%	129.76%	116.67%	117.86%	109.52%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 108,666
RPS	48.47	51.12	47.23	50.80	51.37	49.72	46.17	0.81%
YoY %	-5.18%	8.24%	-7.03%	-1.11%	3.32%	7.69%	-	-
Horiz. %	104.98%	110.72%	102.30%	110.03%	111.26%	107.69%	100.00%	-
EPS	4.67	4.79	3.96	2.22	3.53	3.39	3.01	7.58%
YoY %	-2.51%	20.96%	78.38%	-37.11%	4.13%	12.62%	-	-
Horiz. %	155.15%	159.14%	131.56%	73.75%	117.28%	112.62%	100.00%	-
DPS	2.32	2.62	1.52	1.77	2.03	1.64	1.41	8.64%
YoY %	-11.45%	72.37%	-14.12%	-12.81%	23.78%	16.31%	-	-
Horiz. %	164.54%	185.82%	107.80%	125.53%	143.97%	116.31%	100.00%	-
NAPS	0.1076	0.296	0.2766	0.247	0.2516	0.233	0.2115	-10.64%
YoY %	-63.65%	7.01%	11.98%	-1.83%	7.98%	10.17%	-	-
Horiz. %	50.87%	139.95%	130.78%	116.78%	118.96%	110.17%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	0.985	1.90	1.62	1.36	1.38	0.92	0.96	-
P/RPS	0.47	1.10	0.87	0.67	0.68	0.47	0.52	-1.66%
YoY %	-57.27%	26.44%	29.85%	-1.47%	44.68%	-9.62%	-	-
Horiz. %	90.38%	211.54%	167.31%	128.85%	130.77%	90.38%	100.00%	-
P/EPS	4.83	11.75	10.38	15.44	9.92	6.87	8.02	-8.09%
YoY %	-58.89%	13.20%	-32.77%	55.65%	44.40%	-14.34%	-	-
Horiz. %	60.22%	146.51%	129.43%	192.52%	123.69%	85.66%	100.00%	-
EY	20.70	8.51	9.63	6.48	10.08	14.56	12.46	8.81%
YoY %	143.24%	-11.63%	48.61%	-35.71%	-30.77%	16.85%	-	-
Horiz. %	166.13%	68.30%	77.29%	52.01%	80.90%	116.85%	100.00%	-
DY	10.29	4.66	3.70	5.15	5.80	7.07	5.83	9.92%
YoY %	120.82%	25.95%	-28.16%	-11.21%	-17.96%	21.27%	-	-
Horiz. %	176.50%	79.93%	63.46%	88.34%	99.49%	121.27%	100.00%	-
P/NAPS	2.10	1.90	1.49	1.39	1.39	1.00	1.14	10.70%
YoY %	10.53%	27.52%	7.19%	0.00%	39.00%	-12.28%	-	-
Horiz. %	184.21%	166.67%	130.70%	121.93%	121.93%	87.72%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	25/08/17	26/08/16	20/08/15	13/08/14	19/08/13	14/08/12	19/08/11	-
Price	0.99	1.71	1.74	1.30	1.52	1.10	0.93	-
P/RPS	0.47	0.99	0.94	0.64	0.75	0.56	0.51	-1.35%
YoY %	-52.53%	5.32%	46.87%	-14.67%	33.93%	9.80%	-	-
Horiz. %	92.16%	194.12%	184.31%	125.49%	147.06%	109.80%	100.00%	-
P/EPS	4.86	10.57	11.15	14.76	10.93	8.21	7.77	-7.51%
YoY %	-54.02%	-5.20%	-24.46%	35.04%	33.13%	5.66%	-	-
Horiz. %	62.55%	136.04%	143.50%	189.96%	140.67%	105.66%	100.00%	-
EY	20.60	9.46	8.97	6.78	9.15	12.18	12.87	8.14%
YoY %	117.76%	5.46%	32.30%	-25.90%	-24.88%	-5.36%	-	-
Horiz. %	160.06%	73.50%	69.70%	52.68%	71.10%	94.64%	100.00%	-
DY	10.24	5.18	3.45	5.38	5.26	5.91	6.02	9.24%
YoY %	97.68%	50.14%	-35.87%	2.28%	-11.00%	-1.83%	-	-
Horiz. %	170.10%	86.05%	57.31%	89.37%	87.38%	98.17%	100.00%	-
P/NAPS	2.11	1.71	1.60	1.33	1.54	1.20	1.11	11.28%
YoY %	23.39%	6.87%	20.30%	-13.64%	28.33%	8.11%	-	-
Horiz. %	190.09%	154.05%	144.14%	119.82%	138.74%	108.11%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos