Highlights

[TOMYPAK] QoQ Quarter Result on 2015-09-30 [#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 -     3.59%    YoY -     170.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 56,818 51,362 56,449 55,761 49,781 52,108 50,139 8.70%
  QoQ % 10.62% -9.01% 1.23% 12.01% -4.47% 3.93% -
  Horiz. % 113.32% 102.44% 112.59% 111.21% 99.29% 103.93% 100.00%
PBT 6,568 4,662 7,334 8,460 7,921 7,577 4,454 29.59%
  QoQ % 40.88% -36.43% -13.31% 6.80% 4.54% 70.12% -
  Horiz. % 147.46% 104.67% 164.66% 189.94% 177.84% 170.12% 100.00%
Tax -1,450 -1,150 -1,350 -2,430 -2,100 -2,250 -756 54.43%
  QoQ % -26.09% 14.81% 44.44% -15.71% 6.67% -197.62% -
  Horiz. % 191.80% 152.12% 178.57% 321.43% 277.78% 297.62% 100.00%
NP 5,118 3,512 5,984 6,030 5,821 5,327 3,698 24.22%
  QoQ % 45.73% -41.31% -0.76% 3.59% 9.27% 44.05% -
  Horiz. % 138.40% 94.97% 161.82% 163.06% 157.41% 144.05% 100.00%
NP to SH 5,118 3,512 5,984 6,030 5,821 5,327 3,698 24.22%
  QoQ % 45.73% -41.31% -0.76% 3.59% 9.27% 44.05% -
  Horiz. % 138.40% 94.97% 161.82% 163.06% 157.41% 144.05% 100.00%
Tax Rate 22.08 % 24.67 % 18.41 % 28.72 % 26.51 % 29.70 % 16.97 % 19.20%
  QoQ % -10.50% 34.00% -35.90% 8.34% -10.74% 75.01% -
  Horiz. % 130.11% 145.37% 108.49% 169.24% 156.22% 175.01% 100.00%
Total Cost 51,700 47,850 50,465 49,731 43,960 46,781 46,441 7.42%
  QoQ % 8.05% -5.18% 1.48% 13.13% -6.03% 0.73% -
  Horiz. % 111.32% 103.03% 108.66% 107.08% 94.66% 100.73% 100.00%
Net Worth 142,946 125,819 125,806 122,347 119,264 114,853 111,596 17.96%
  QoQ % 13.61% 0.01% 2.83% 2.58% 3.84% 2.92% -
  Horiz. % 128.09% 112.74% 112.73% 109.63% 106.87% 102.92% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 2,552 2,188 3,281 3,277 2,735 1,640 1,094 76.00%
  QoQ % 16.66% -33.33% 0.14% 19.80% 66.72% 49.97% -
  Horiz. % 233.31% 200.00% 299.97% 299.54% 250.02% 149.97% 100.00%
Div Payout % 49.88 % 62.31 % 54.84 % 54.35 % 46.99 % 30.80 % 29.59 % 41.69%
  QoQ % -19.95% 13.62% 0.90% 15.66% 52.56% 4.09% -
  Horiz. % 168.57% 210.58% 185.33% 183.68% 158.80% 104.09% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 142,946 125,819 125,806 122,347 119,264 114,853 111,596 17.96%
  QoQ % 13.61% 0.01% 2.83% 2.58% 3.84% 2.92% -
  Horiz. % 128.09% 112.74% 112.73% 109.63% 106.87% 102.92% 100.00%
NOSH 127,630 109,408 109,396 109,239 109,417 109,383 109,408 10.83%
  QoQ % 16.66% 0.01% 0.14% -0.16% 0.03% -0.02% -
  Horiz. % 116.66% 100.00% 99.99% 99.85% 100.01% 99.98% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 9.01 % 6.84 % 10.60 % 10.81 % 11.69 % 10.22 % 7.38 % 14.24%
  QoQ % 31.73% -35.47% -1.94% -7.53% 14.38% 38.48% -
  Horiz. % 122.09% 92.68% 143.63% 146.48% 158.40% 138.48% 100.00%
ROE 3.58 % 2.79 % 4.76 % 4.93 % 4.88 % 4.64 % 3.31 % 5.37%
  QoQ % 28.32% -41.39% -3.45% 1.02% 5.17% 40.18% -
  Horiz. % 108.16% 84.29% 143.81% 148.94% 147.43% 140.18% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 44.52 46.95 51.60 51.04 45.50 47.64 45.83 -1.92%
  QoQ % -5.18% -9.01% 1.10% 12.18% -4.49% 3.95% -
  Horiz. % 97.14% 102.44% 112.59% 111.37% 99.28% 103.95% 100.00%
EPS 4.01 3.21 5.47 5.52 5.32 4.87 3.38 12.08%
  QoQ % 24.92% -41.32% -0.91% 3.76% 9.24% 44.08% -
  Horiz. % 118.64% 94.97% 161.83% 163.31% 157.40% 144.08% 100.00%
DPS 2.00 2.00 3.00 3.00 2.50 1.50 1.00 58.81%
  QoQ % 0.00% -33.33% 0.00% 20.00% 66.67% 50.00% -
  Horiz. % 200.00% 200.00% 300.00% 300.00% 250.00% 150.00% 100.00%
NAPS 1.1200 1.1500 1.1500 1.1200 1.0900 1.0500 1.0200 6.44%
  QoQ % -2.61% 0.00% 2.68% 2.75% 3.81% 2.94% -
  Horiz. % 109.80% 112.75% 112.75% 109.80% 106.86% 102.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 420,359
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 13.52 12.22 13.43 13.27 11.84 12.40 11.93 8.71%
  QoQ % 10.64% -9.01% 1.21% 12.08% -4.52% 3.94% -
  Horiz. % 113.33% 102.43% 112.57% 111.23% 99.25% 103.94% 100.00%
EPS 1.22 0.84 1.42 1.43 1.38 1.27 0.88 24.36%
  QoQ % 45.24% -40.85% -0.70% 3.62% 8.66% 44.32% -
  Horiz. % 138.64% 95.45% 161.36% 162.50% 156.82% 144.32% 100.00%
DPS 0.61 0.52 0.78 0.78 0.65 0.39 0.26 76.66%
  QoQ % 17.31% -33.33% 0.00% 20.00% 66.67% 50.00% -
  Horiz. % 234.62% 200.00% 300.00% 300.00% 250.00% 150.00% 100.00%
NAPS 0.3401 0.2993 0.2993 0.2911 0.2837 0.2732 0.2655 17.97%
  QoQ % 13.63% 0.00% 2.82% 2.61% 3.84% 2.90% -
  Horiz. % 128.10% 112.73% 112.73% 109.64% 106.85% 102.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.9000 2.4400 2.7100 2.0500 1.6200 1.3700 1.2800 -
P/RPS 4.27 5.20 5.25 4.02 3.56 2.88 2.79 32.84%
  QoQ % -17.88% -0.95% 30.60% 12.92% 23.61% 3.23% -
  Horiz. % 153.05% 186.38% 188.17% 144.09% 127.60% 103.23% 100.00%
P/EPS 47.38 76.01 49.54 37.14 30.45 28.13 37.87 16.13%
  QoQ % -37.67% 53.43% 33.39% 21.97% 8.25% -25.72% -
  Horiz. % 125.11% 200.71% 130.82% 98.07% 80.41% 74.28% 100.00%
EY 2.11 1.32 2.02 2.69 3.28 3.55 2.64 -13.89%
  QoQ % 59.85% -34.65% -24.91% -17.99% -7.61% 34.47% -
  Horiz. % 79.92% 50.00% 76.52% 101.89% 124.24% 134.47% 100.00%
DY 1.05 0.82 1.11 1.46 1.54 1.09 0.78 21.94%
  QoQ % 28.05% -26.13% -23.97% -5.19% 41.28% 39.74% -
  Horiz. % 134.62% 105.13% 142.31% 187.18% 197.44% 139.74% 100.00%
P/NAPS 1.70 2.12 2.36 1.83 1.49 1.30 1.25 22.77%
  QoQ % -19.81% -10.17% 28.96% 22.82% 14.62% 4.00% -
  Horiz. % 136.00% 169.60% 188.80% 146.40% 119.20% 104.00% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 18/05/16 26/02/16 25/11/15 20/08/15 28/05/15 26/02/15 -
Price 1.7100 2.5600 2.4200 2.7000 1.7400 1.7500 1.3000 -
P/RPS 3.84 5.45 4.69 5.29 3.82 3.67 2.84 22.30%
  QoQ % -29.54% 16.20% -11.34% 38.48% 4.09% 29.23% -
  Horiz. % 135.21% 191.90% 165.14% 186.27% 134.51% 129.23% 100.00%
P/EPS 42.64 79.75 44.24 48.91 32.71 35.93 38.46 7.13%
  QoQ % -46.53% 80.27% -9.55% 49.53% -8.96% -6.58% -
  Horiz. % 110.87% 207.36% 115.03% 127.17% 85.05% 93.42% 100.00%
EY 2.35 1.25 2.26 2.04 3.06 2.78 2.60 -6.52%
  QoQ % 88.00% -44.69% 10.78% -33.33% 10.07% 6.92% -
  Horiz. % 90.38% 48.08% 86.92% 78.46% 117.69% 106.92% 100.00%
DY 1.17 0.78 1.24 1.11 1.44 0.86 0.77 32.20%
  QoQ % 50.00% -37.10% 11.71% -22.92% 67.44% 11.69% -
  Horiz. % 151.95% 101.30% 161.04% 144.16% 187.01% 111.69% 100.00%
P/NAPS 1.53 2.23 2.10 2.41 1.60 1.67 1.27 13.23%
  QoQ % -31.39% 6.19% -12.86% 50.63% -4.19% 31.50% -
  Horiz. % 120.47% 175.59% 165.35% 189.76% 125.98% 131.50% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

358  383  588  911 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.04 
 DNEX-WD 0.045+0.025 
 TRIVE 0.01-0.005 
 PDZ 0.190.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 EDUSPEC 0.020.00 
 MQTECH 0.075-0.005 
 IRIS 0.28+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers