[TOMYPAK] YoY TTM 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- 22.27%
YoY- 168.29%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 177,752 210,079 216,186 207,789 212,287 225,959 213,411 -2.99%
PBT -6,925 21,268 23,179 28,412 11,627 20,958 20,874 -
Tax 5,296 -1,603 -5,082 -7,536 -3,846 -6,062 -5,289 -
NP -1,629 19,665 18,097 20,876 7,781 14,896 15,585 -
-
NP to SH -1,658 19,735 18,101 20,876 7,781 14,896 15,585 -
-
Tax Rate - 7.54% 21.93% 26.52% 33.08% 28.92% 25.34% -
Total Cost 179,381 190,414 198,089 186,913 204,506 211,063 197,826 -1.61%
-
Net Worth 197,090 66,269 131,015 122,347 108,075 108,119 102,716 11.46%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 1,467 8,506 10,642 8,747 6,556 8,743 7,637 -24.03%
Div Payout % 0.00% 43.10% 58.80% 41.90% 84.27% 58.70% 49.00% -
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 66,269 131,015 122,347 108,075 108,119 102,716 11.46%
NOSH 419,830 140,999 131,015 109,239 109,166 109,211 109,273 25.13%
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 -0.92% 9.36% 8.37% 10.05% 3.67% 6.59% 7.30% -
ROE -0.84% 29.78% 13.82% 17.06% 7.20% 13.78% 15.17% -
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 42.39 148.99 165.01 190.21 194.46 206.90 195.30 -22.46%
EPS -0.40 14.00 13.82 19.11 7.13 13.64 14.26 -
DPS 0.35 6.03 8.12 8.00 6.00 8.00 7.00 -39.28%
NAPS 0.47 0.47 1.00 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 41.67 49.25 50.68 48.71 49.77 52.97 50.03 -3.00%
EPS -0.39 4.63 4.24 4.89 1.82 3.49 3.65 -
DPS 0.34 1.99 2.50 2.05 1.54 2.05 1.79 -24.17%
NAPS 0.462 0.1554 0.3071 0.2868 0.2534 0.2535 0.2408 11.46%
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 1.72 0.62 0.99 1.08 0.67 0.68 0.54 21.28%
P/EPS -184.63 6.57 11.80 10.73 18.24 10.26 7.36 -
EY -0.54 15.21 8.48 9.32 5.48 9.74 13.58 -
DY 0.48 6.56 4.98 3.90 4.62 5.71 6.67 -35.49%
P/NAPS 1.55 1.96 1.63 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 1.62 0.66 0.99 1.42 0.67 0.69 0.60 17.99%
P/EPS -173.25 7.07 11.87 14.13 18.24 10.41 8.20 -
EY -0.58 14.14 8.42 7.08 5.48 9.61 12.19 -
DY 0.51 6.09 4.95 2.96 4.62 5.63 5.98 -33.64%
P/NAPS 1.46 2.11 1.64 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