[TOMYPAK] YoY TTM 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- -7.84%
YoY- 76.9%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 150,374 202,758 213,461 213,353 205,151 225,474 219,590 -6.11%
PBT -16,318 4,445 25,226 28,377 16,776 17,584 23,060 -
Tax 10,205 192 -4,112 -7,030 -4,709 -5,309 -5,880 -
NP -6,113 4,637 21,114 21,347 12,067 12,275 17,180 -
-
NP to SH -6,093 4,623 21,171 21,347 12,067 12,275 17,180 -
-
Tax Rate - -4.32% 16.30% 24.77% 28.07% 30.19% 25.50% -
Total Cost 156,487 198,121 192,347 192,006 193,084 213,199 202,410 -4.19%
-
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 - 3,385 11,761 11,482 4,913 8,753 8,737 -
Div Payout % - 73.22% 55.56% 53.79% 40.72% 71.31% 50.86% -
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 -4.07% 2.29% 9.89% 10.01% 5.88% 5.44% 7.82% -
ROE -3.23% 2.34% 10.95% 16.97% 10.51% 11.32% 16.04% -
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 35.89 48.31 129.19 195.01 187.55 205.93 200.90 -24.94%
EPS -1.45 1.10 12.81 19.51 11.03 11.21 15.72 -
DPS 0.00 0.81 7.12 10.50 4.50 8.00 8.00 -
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 35.25 47.53 50.04 50.02 48.09 52.86 51.48 -6.11%
EPS -1.43 1.08 4.96 5.00 2.83 2.88 4.03 -
DPS 0.00 0.79 2.76 2.69 1.15 2.05 2.05 -
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 1.35 1.74 1.62 1.25 0.73 0.67 0.64 13.24%
P/EPS -33.35 76.26 16.31 12.51 12.42 12.22 8.14 -
EY -3.00 1.31 6.13 8.00 8.05 8.18 12.28 -
DY 0.00 0.96 3.41 4.30 3.28 5.84 6.25 -
P/NAPS 1.08 1.79 1.79 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 1.35 1.42 1.85 1.31 0.93 0.67 0.73 10.78%
P/EPS -33.35 62.19 18.65 13.12 15.86 12.40 9.35 -
EY -3.00 1.61 5.36 7.62 6.30 8.07 10.69 -
DY 0.00 1.18 2.98 4.10 2.57 5.76 5.44 -
P/NAPS 1.08 1.46 2.04 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