[TOMYPAK] YoY TTM 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- 46.25%
YoY- -1.69%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 202,758 213,461 213,353 205,151 225,474 219,590 213,201 -0.83%
PBT 4,445 25,226 28,377 16,776 17,584 23,060 15,672 -18.93%
Tax 192 -4,112 -7,030 -4,709 -5,309 -5,880 -3,746 -
NP 4,637 21,114 21,347 12,067 12,275 17,180 11,926 -14.56%
-
NP to SH 4,623 21,171 21,347 12,067 12,275 17,180 11,926 -14.60%
-
Tax Rate -4.32% 16.30% 24.77% 28.07% 30.19% 25.50% 23.90% -
Total Cost 198,121 192,347 192,006 193,084 213,199 202,410 201,275 -0.26%
-
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 3,385 11,761 11,482 4,913 8,753 8,737 6,413 -10.09%
Div Payout % 73.22% 55.56% 53.79% 40.72% 71.31% 50.86% 53.78% -
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 2.29% 9.89% 10.01% 5.88% 5.44% 7.82% 5.59% -
ROE 2.34% 10.95% 16.97% 10.51% 11.32% 16.04% 12.41% -
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 48.31 129.19 195.01 187.55 205.93 200.90 195.30 -20.76%
EPS 1.10 12.81 19.51 11.03 11.21 15.72 10.92 -31.77%
DPS 0.81 7.12 10.50 4.50 8.00 8.00 5.90 -28.16%
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 47.53 50.04 50.02 48.09 52.86 51.48 49.98 -0.83%
EPS 1.08 4.96 5.00 2.83 2.88 4.03 2.80 -14.67%
DPS 0.79 2.76 2.69 1.15 2.05 2.05 1.50 -10.13%
NAPS 0.4625 0.4532 0.295 0.2693 0.2541 0.2511 0.2252 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 1.74 1.62 1.25 0.73 0.67 0.64 0.49 23.50%
P/EPS 76.26 16.31 12.51 12.42 12.22 8.14 8.79 43.32%
EY 1.31 6.13 8.00 8.05 8.18 12.28 11.38 -30.24%
DY 0.96 3.41 4.30 3.28 5.84 6.25 6.15 -26.61%
P/NAPS 1.79 1.79 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 1.42 1.85 1.31 0.93 0.67 0.73 0.46 20.65%
P/EPS 62.19 18.65 13.12 15.86 12.40 9.35 8.24 40.03%
EY 1.61 5.36 7.62 6.30 8.07 10.69 12.14 -28.57%
DY 1.18 2.98 4.10 2.57 5.76 5.44 6.56 -24.85%
P/NAPS 1.46 2.04 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