Highlights

[TOMYPAK] QoQ Quarter Result on 2016-03-31 [#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 -     -41.31%    YoY -     -34.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 51,168 51,557 56,818 51,362 56,449 55,761 49,781 1.84%
  QoQ % -0.75% -9.26% 10.62% -9.01% 1.23% 12.01% -
  Horiz. % 102.79% 103.57% 114.14% 103.18% 113.39% 112.01% 100.00%
PBT 7,364 4,615 6,568 4,662 7,334 8,460 7,921 -4.72%
  QoQ % 59.57% -29.74% 40.88% -36.43% -13.31% 6.80% -
  Horiz. % 92.97% 58.26% 82.92% 58.86% 92.59% 106.80% 100.00%
Tax -1,100 -1,132 -1,450 -1,150 -1,350 -2,430 -2,100 -34.89%
  QoQ % 2.83% 21.93% -26.09% 14.81% 44.44% -15.71% -
  Horiz. % 52.38% 53.90% 69.05% 54.76% 64.29% 115.71% 100.00%
NP 6,264 3,483 5,118 3,512 5,984 6,030 5,821 4.99%
  QoQ % 79.84% -31.95% 45.73% -41.31% -0.76% 3.59% -
  Horiz. % 107.61% 59.84% 87.92% 60.33% 102.80% 103.59% 100.00%
NP to SH 6,306 3,485 5,118 3,512 5,984 6,030 5,821 5.45%
  QoQ % 80.95% -31.91% 45.73% -41.31% -0.76% 3.59% -
  Horiz. % 108.33% 59.87% 87.92% 60.33% 102.80% 103.59% 100.00%
Tax Rate 14.94 % 24.53 % 22.08 % 24.67 % 18.41 % 28.72 % 26.51 % -31.65%
  QoQ % -39.09% 11.10% -10.50% 34.00% -35.90% 8.34% -
  Horiz. % 56.36% 92.53% 83.29% 93.06% 69.45% 108.34% 100.00%
Total Cost 44,904 48,074 51,700 47,850 50,465 49,731 43,960 1.42%
  QoQ % -6.59% -7.01% 8.05% -5.18% 1.48% 13.13% -
  Horiz. % 102.15% 109.36% 117.61% 108.85% 114.80% 113.13% 100.00%
Net Worth 188,851 148,046 142,946 125,819 125,806 122,347 119,264 35.66%
  QoQ % 27.56% 3.57% 13.61% 0.01% 2.83% 2.58% -
  Horiz. % 158.35% 124.13% 119.86% 105.50% 105.48% 102.58% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 3,284 2,620 2,552 2,188 3,281 3,277 2,735 12.90%
  QoQ % 25.34% 2.65% 16.66% -33.33% 0.14% 19.80% -
  Horiz. % 120.07% 95.79% 93.32% 79.99% 119.98% 119.80% 100.00%
Div Payout % 52.08 % 75.19 % 49.88 % 62.31 % 54.84 % 54.35 % 46.99 % 7.06%
  QoQ % -30.74% 50.74% -19.95% 13.62% 0.90% 15.66% -
  Horiz. % 110.83% 160.01% 106.15% 132.60% 116.71% 115.66% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 188,851 148,046 142,946 125,819 125,806 122,347 119,264 35.66%
  QoQ % 27.56% 3.57% 13.61% 0.01% 2.83% 2.58% -
  Horiz. % 158.35% 124.13% 119.86% 105.50% 105.48% 102.58% 100.00%
NOSH 164,218 131,015 127,630 109,408 109,396 109,239 109,417 30.93%
  QoQ % 25.34% 2.65% 16.66% 0.01% 0.14% -0.16% -
  Horiz. % 150.08% 119.74% 116.65% 99.99% 99.98% 99.84% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 12.24 % 6.76 % 9.01 % 6.84 % 10.60 % 10.81 % 11.69 % 3.10%
  QoQ % 81.07% -24.97% 31.73% -35.47% -1.94% -7.53% -
  Horiz. % 104.70% 57.83% 77.07% 58.51% 90.68% 92.47% 100.00%
ROE 3.34 % 2.35 % 3.58 % 2.79 % 4.76 % 4.93 % 4.88 % -22.25%
  QoQ % 42.13% -34.36% 28.32% -41.39% -3.45% 1.02% -
  Horiz. % 68.44% 48.16% 73.36% 57.17% 97.54% 101.02% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 31.16 39.35 44.52 46.95 51.60 51.04 45.50 -22.22%
  QoQ % -20.81% -11.61% -5.18% -9.01% 1.10% 12.18% -
  Horiz. % 68.48% 86.48% 97.85% 103.19% 113.41% 112.18% 100.00%
EPS 3.84 2.66 4.01 3.21 5.47 5.52 5.32 -19.45%
  QoQ % 44.36% -33.67% 24.92% -41.32% -0.91% 3.76% -
  Horiz. % 72.18% 50.00% 75.38% 60.34% 102.82% 103.76% 100.00%
DPS 2.00 2.00 2.00 2.00 3.00 3.00 2.50 -13.76%
  QoQ % 0.00% 0.00% 0.00% -33.33% 0.00% 20.00% -
  Horiz. % 80.00% 80.00% 80.00% 80.00% 120.00% 120.00% 100.00%
NAPS 1.1500 1.1300 1.1200 1.1500 1.1500 1.1200 1.0900 3.62%
  QoQ % 1.77% 0.89% -2.61% 0.00% 2.68% 2.75% -
  Horiz. % 105.50% 103.67% 102.75% 105.50% 105.50% 102.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 420,359
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 12.17 12.26 13.52 12.22 13.43 13.27 11.84 1.84%
  QoQ % -0.73% -9.32% 10.64% -9.01% 1.21% 12.08% -
  Horiz. % 102.79% 103.55% 114.19% 103.21% 113.43% 112.08% 100.00%
EPS 1.50 0.83 1.22 0.84 1.42 1.43 1.38 5.69%
  QoQ % 80.72% -31.97% 45.24% -40.85% -0.70% 3.62% -
  Horiz. % 108.70% 60.14% 88.41% 60.87% 102.90% 103.62% 100.00%
DPS 0.78 0.62 0.61 0.52 0.78 0.78 0.65 12.86%
  QoQ % 25.81% 1.64% 17.31% -33.33% 0.00% 20.00% -
  Horiz. % 120.00% 95.38% 93.85% 80.00% 120.00% 120.00% 100.00%
NAPS 0.4493 0.3522 0.3401 0.2993 0.2993 0.2911 0.2837 35.68%
  QoQ % 27.57% 3.56% 13.63% 0.00% 2.82% 2.61% -
  Horiz. % 158.37% 124.15% 119.88% 105.50% 105.50% 102.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.6400 1.6300 1.9000 2.4400 2.7100 2.0500 1.6200 -
P/RPS 5.26 4.14 4.27 5.20 5.25 4.02 3.56 29.57%
  QoQ % 27.05% -3.04% -17.88% -0.95% 30.60% 12.92% -
  Horiz. % 147.75% 116.29% 119.94% 146.07% 147.47% 112.92% 100.00%
P/EPS 42.71 61.28 47.38 76.01 49.54 37.14 30.45 25.17%
  QoQ % -30.30% 29.34% -37.67% 53.43% 33.39% 21.97% -
  Horiz. % 140.26% 201.25% 155.60% 249.62% 162.69% 121.97% 100.00%
EY 2.34 1.63 2.11 1.32 2.02 2.69 3.28 -20.08%
  QoQ % 43.56% -22.75% 59.85% -34.65% -24.91% -17.99% -
  Horiz. % 71.34% 49.70% 64.33% 40.24% 61.59% 82.01% 100.00%
DY 1.22 1.23 1.05 0.82 1.11 1.46 1.54 -14.32%
  QoQ % -0.81% 17.14% 28.05% -26.13% -23.97% -5.19% -
  Horiz. % 79.22% 79.87% 68.18% 53.25% 72.08% 94.81% 100.00%
P/NAPS 1.43 1.44 1.70 2.12 2.36 1.83 1.49 -2.69%
  QoQ % -0.69% -15.29% -19.81% -10.17% 28.96% 22.82% -
  Horiz. % 95.97% 96.64% 114.09% 142.28% 158.39% 122.82% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 25/11/16 26/08/16 18/05/16 26/02/16 25/11/15 20/08/15 -
Price 1.7800 1.6400 1.7100 2.5600 2.4200 2.7000 1.7400 -
P/RPS 5.71 4.17 3.84 5.45 4.69 5.29 3.82 30.57%
  QoQ % 36.93% 8.59% -29.54% 16.20% -11.34% 38.48% -
  Horiz. % 149.48% 109.16% 100.52% 142.67% 122.77% 138.48% 100.00%
P/EPS 46.35 61.65 42.64 79.75 44.24 48.91 32.71 26.02%
  QoQ % -24.82% 44.58% -46.53% 80.27% -9.55% 49.53% -
  Horiz. % 141.70% 188.47% 130.36% 243.81% 135.25% 149.53% 100.00%
EY 2.16 1.62 2.35 1.25 2.26 2.04 3.06 -20.64%
  QoQ % 33.33% -31.06% 88.00% -44.69% 10.78% -33.33% -
  Horiz. % 70.59% 52.94% 76.80% 40.85% 73.86% 66.67% 100.00%
DY 1.12 1.22 1.17 0.78 1.24 1.11 1.44 -15.36%
  QoQ % -8.20% 4.27% 50.00% -37.10% 11.71% -22.92% -
  Horiz. % 77.78% 84.72% 81.25% 54.17% 86.11% 77.08% 100.00%
P/NAPS 1.55 1.45 1.53 2.23 2.10 2.41 1.60 -2.08%
  QoQ % 6.90% -5.23% -31.39% 6.19% -12.86% 50.63% -
  Horiz. % 96.87% 90.62% 95.62% 139.38% 131.25% 150.62% 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