Highlights

[TOMYPAK] QoQ Quarter Result on 2016-12-31 [#4]

Stock [TOMYPAK]: TOMYPAK HOLDINGS BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     80.95%    YoY -     5.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 52,683 52,310 53,918 51,168 51,557 56,818 51,362 1.71%
  QoQ % 0.71% -2.98% 5.37% -0.75% -9.26% 10.62% -
  Horiz. % 102.57% 101.85% 104.98% 99.62% 100.38% 110.62% 100.00%
PBT 3,111 4,114 6,679 7,364 4,615 6,568 4,662 -23.62%
  QoQ % -24.38% -38.40% -9.30% 59.57% -29.74% 40.88% -
  Horiz. % 66.73% 88.25% 143.26% 157.96% 98.99% 140.88% 100.00%
Tax -15 -58 -430 -1,100 -1,132 -1,450 -1,150 -94.44%
  QoQ % 74.14% 86.51% 60.91% 2.83% 21.93% -26.09% -
  Horiz. % 1.30% 5.04% 37.39% 95.65% 98.43% 126.09% 100.00%
NP 3,096 4,056 6,249 6,264 3,483 5,118 3,512 -8.05%
  QoQ % -23.67% -35.09% -0.24% 79.84% -31.95% 45.73% -
  Horiz. % 88.15% 115.49% 177.93% 178.36% 99.17% 145.73% 100.00%
NP to SH 3,102 4,065 6,262 6,306 3,485 5,118 3,512 -7.94%
  QoQ % -23.69% -35.08% -0.70% 80.95% -31.91% 45.73% -
  Horiz. % 88.33% 115.75% 178.30% 179.56% 99.23% 145.73% 100.00%
Tax Rate 0.48 % 1.41 % 6.44 % 14.94 % 24.53 % 22.08 % 24.67 % -92.75%
  QoQ % -65.96% -78.11% -56.89% -39.09% 11.10% -10.50% -
  Horiz. % 1.95% 5.72% 26.10% 60.56% 99.43% 89.50% 100.00%
Total Cost 49,587 48,254 47,669 44,904 48,074 51,700 47,850 2.40%
  QoQ % 2.76% 1.23% 6.16% -6.59% -7.01% 8.05% -
  Horiz. % 103.63% 100.84% 99.62% 93.84% 100.47% 108.05% 100.00%
Net Worth 66,269 46,372 193,312 188,851 148,046 142,946 125,819 -34.75%
  QoQ % 42.91% -76.01% 2.36% 27.56% 3.57% 13.61% -
  Horiz. % 52.67% 36.86% 153.64% 150.10% 117.67% 113.61% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 1,127 789 3,304 3,284 2,620 2,552 2,188 -35.68%
  QoQ % 42.91% -76.11% 0.61% 25.34% 2.65% 16.66% -
  Horiz. % 51.55% 36.07% 151.02% 150.10% 119.75% 116.66% 100.00%
Div Payout % 36.36 % 19.42 % 52.77 % 52.08 % 75.19 % 49.88 % 62.31 % -30.15%
  QoQ % 87.23% -63.20% 1.32% -30.74% 50.74% -19.95% -
  Horiz. % 58.35% 31.17% 84.69% 83.58% 120.67% 80.05% 100.00%
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 66,269 46,372 193,312 188,851 148,046 142,946 125,819 -34.75%
  QoQ % 42.91% -76.01% 2.36% 27.56% 3.57% 13.61% -
  Horiz. % 52.67% 36.86% 153.64% 150.10% 117.67% 113.61% 100.00%
NOSH 140,999 98,665 165,224 164,218 131,015 127,630 109,408 18.41%
  QoQ % 42.91% -40.28% 0.61% 25.34% 2.65% 16.66% -
  Horiz. % 128.88% 90.18% 151.02% 150.10% 119.75% 116.66% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 5.88 % 7.75 % 11.59 % 12.24 % 6.76 % 9.01 % 6.84 % -9.58%
  QoQ % -24.13% -33.13% -5.31% 81.07% -24.97% 31.73% -
  Horiz. % 85.96% 113.30% 169.44% 178.95% 98.83% 131.73% 100.00%
ROE 4.68 % 8.77 % 3.24 % 3.34 % 2.35 % 3.58 % 2.79 % 41.13%
  QoQ % -46.64% 170.68% -2.99% 42.13% -34.36% 28.32% -
  Horiz. % 167.74% 314.34% 116.13% 119.71% 84.23% 128.32% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 37.36 53.02 32.63 31.16 39.35 44.52 46.95 -14.12%
  QoQ % -29.54% 62.49% 4.72% -20.81% -11.61% -5.18% -
  Horiz. % 79.57% 112.93% 69.50% 66.37% 83.81% 94.82% 100.00%
EPS 2.20 4.12 3.79 3.84 2.66 4.01 3.21 -22.25%
  QoQ % -46.60% 8.71% -1.30% 44.36% -33.67% 24.92% -
  Horiz. % 68.54% 128.35% 118.07% 119.63% 82.87% 124.92% 100.00%
DPS 0.80 0.80 2.00 2.00 2.00 2.00 2.00 -45.68%
  QoQ % 0.00% -60.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.00% 40.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.4700 0.4700 1.1700 1.1500 1.1300 1.1200 1.1500 -44.90%
  QoQ % 0.00% -59.83% 1.74% 1.77% 0.89% -2.61% -
  Horiz. % 40.87% 40.87% 101.74% 100.00% 98.26% 97.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 420,359
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 12.53 12.44 12.83 12.17 12.26 13.52 12.22 1.68%
  QoQ % 0.72% -3.04% 5.42% -0.73% -9.32% 10.64% -
  Horiz. % 102.54% 101.80% 104.99% 99.59% 100.33% 110.64% 100.00%
EPS 0.74 0.97 1.49 1.50 0.83 1.22 0.84 -8.10%
  QoQ % -23.71% -34.90% -0.67% 80.72% -31.97% 45.24% -
  Horiz. % 88.10% 115.48% 177.38% 178.57% 98.81% 145.24% 100.00%
DPS 0.27 0.19 0.79 0.78 0.62 0.61 0.52 -35.37%
  QoQ % 42.11% -75.95% 1.28% 25.81% 1.64% 17.31% -
  Horiz. % 51.92% 36.54% 151.92% 150.00% 119.23% 117.31% 100.00%
NAPS 0.1577 0.1103 0.4599 0.4493 0.3522 0.3401 0.2993 -34.74%
  QoQ % 42.97% -76.02% 2.36% 27.57% 3.56% 13.63% -
  Horiz. % 52.69% 36.85% 153.66% 150.12% 117.67% 113.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.9200 0.9850 2.0900 1.6400 1.6300 1.9000 2.4400 -
P/RPS 2.46 1.86 6.18 5.26 4.14 4.27 5.20 -39.26%
  QoQ % 32.26% -69.90% 17.49% 27.05% -3.04% -17.88% -
  Horiz. % 47.31% 35.77% 118.85% 101.15% 79.62% 82.12% 100.00%
P/EPS 41.82 23.91 51.98 42.71 61.28 47.38 76.01 -32.83%
  QoQ % 74.91% -54.00% 21.70% -30.30% 29.34% -37.67% -
  Horiz. % 55.02% 31.46% 68.39% 56.19% 80.62% 62.33% 100.00%
EY 2.39 4.18 1.92 2.34 1.63 2.11 1.32 48.50%
  QoQ % -42.82% 117.71% -17.95% 43.56% -22.75% 59.85% -
  Horiz. % 181.06% 316.67% 145.45% 177.27% 123.48% 159.85% 100.00%
DY 0.87 0.81 0.96 1.22 1.23 1.05 0.82 4.02%
  QoQ % 7.41% -15.62% -21.31% -0.81% 17.14% 28.05% -
  Horiz. % 106.10% 98.78% 117.07% 148.78% 150.00% 128.05% 100.00%
P/NAPS 1.96 2.10 2.09 1.43 1.44 1.70 2.12 -5.09%
  QoQ % -6.67% 0.48% 46.15% -0.69% -15.29% -19.81% -
  Horiz. % 92.45% 99.06% 98.58% 67.45% 67.92% 80.19% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 25/08/17 18/05/17 28/02/17 25/11/16 26/08/16 18/05/16 -
Price 0.9900 0.9900 2.3900 1.7800 1.6400 1.7100 2.5600 -
P/RPS 2.65 1.87 7.07 5.71 4.17 3.84 5.45 -38.14%
  QoQ % 41.71% -73.55% 23.82% 36.93% 8.59% -29.54% -
  Horiz. % 48.62% 34.31% 129.72% 104.77% 76.51% 70.46% 100.00%
P/EPS 45.00 24.03 59.44 46.35 61.65 42.64 79.75 -31.69%
  QoQ % 87.27% -59.57% 28.24% -24.82% 44.58% -46.53% -
  Horiz. % 56.43% 30.13% 74.53% 58.12% 77.30% 53.47% 100.00%
EY 2.22 4.16 1.68 2.16 1.62 2.35 1.25 46.60%
  QoQ % -46.63% 147.62% -22.22% 33.33% -31.06% 88.00% -
  Horiz. % 177.60% 332.80% 134.40% 172.80% 129.60% 188.00% 100.00%
DY 0.81 0.81 0.84 1.12 1.22 1.17 0.78 2.55%
  QoQ % 0.00% -3.57% -25.00% -8.20% 4.27% 50.00% -
  Horiz. % 103.85% 103.85% 107.69% 143.59% 156.41% 150.00% 100.00%
P/NAPS 2.11 2.11 2.39 1.55 1.45 1.53 2.23 -3.62%
  QoQ % 0.00% -11.72% 54.19% 6.90% -5.23% -31.39% -
  Horiz. % 94.62% 94.62% 107.17% 69.51% 65.02% 68.61% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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