Highlights

[TOMYPAK] YoY Quarter Result on 2014-06-30 [#2]

Stock [TOMYPAK]: TOMYPAK HOLDINGS BHD
Announcement Date 13-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -46.06%    YoY -     -76.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 52,310 56,818 49,781 51,336 57,787 55,918 54,782 -0.77%
  YoY % -7.93% 14.14% -3.03% -11.16% 3.34% 2.07% -
  Horiz. % 95.49% 103.72% 90.87% 93.71% 105.49% 102.07% 100.00%
PBT 4,114 6,568 7,921 1,335 4,997 7,164 3,021 5.28%
  YoY % -37.36% -17.08% 493.33% -73.28% -30.25% 137.14% -
  Horiz. % 136.18% 217.41% 262.20% 44.19% 165.41% 237.14% 100.00%
Tax -58 -1,450 -2,100 -520 -1,480 -1,704 -264 -22.30%
  YoY % 96.00% 30.95% -303.85% 64.86% 13.15% -545.45% -
  Horiz. % 21.97% 549.24% 795.45% 196.97% 560.61% 645.45% 100.00%
NP 4,056 5,118 5,821 815 3,517 5,460 2,757 6.64%
  YoY % -20.75% -12.08% 614.23% -76.83% -35.59% 98.04% -
  Horiz. % 147.12% 185.64% 211.14% 29.56% 127.57% 198.04% 100.00%
NP to SH 4,065 5,118 5,821 815 3,517 5,460 2,757 6.68%
  YoY % -20.57% -12.08% 614.23% -76.83% -35.59% 98.04% -
  Horiz. % 147.44% 185.64% 211.14% 29.56% 127.57% 198.04% 100.00%
Tax Rate 1.41 % 22.08 % 26.51 % 38.95 % 29.62 % 23.79 % 8.74 % -26.20%
  YoY % -93.61% -16.71% -31.94% 31.50% 24.51% 172.20% -
  Horiz. % 16.13% 252.63% 303.32% 445.65% 338.90% 272.20% 100.00%
Total Cost 48,254 51,700 43,960 50,521 54,270 50,458 52,025 -1.25%
  YoY % -6.67% 17.61% -12.99% -6.91% 7.55% -3.01% -
  Horiz. % 92.75% 99.38% 84.50% 97.11% 104.32% 96.99% 100.00%
Net Worth 46,372 142,946 119,264 106,493 108,468 100,464 91,176 -10.65%
  YoY % -67.56% 19.86% 11.99% -1.82% 7.97% 10.19% -
  Horiz. % 50.86% 156.78% 130.81% 116.80% 118.97% 110.19% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 789 2,552 2,735 1,086 2,191 2,184 1,519 -10.33%
  YoY % -69.08% -6.68% 151.73% -50.41% 0.33% 43.72% -
  Horiz. % 51.94% 167.98% 180.01% 71.51% 144.20% 143.72% 100.00%
Div Payout % 19.42 % 49.88 % 46.99 % 133.33 % 62.31 % 40.00 % 55.12 % -15.95%
  YoY % -61.07% 6.15% -64.76% 113.98% 55.78% -27.43% -
  Horiz. % 35.23% 90.49% 85.25% 241.89% 113.04% 72.57% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 46,372 142,946 119,264 106,493 108,468 100,464 91,176 -10.65%
  YoY % -67.56% 19.86% 11.99% -1.82% 7.97% 10.19% -
  Horiz. % 50.86% 156.78% 130.81% 116.80% 118.97% 110.19% 100.00%
NOSH 98,665 127,630 109,417 108,666 109,563 109,200 108,543 -1.58%
  YoY % -22.70% 16.65% 0.69% -0.82% 0.33% 0.61% -
  Horiz. % 90.90% 117.59% 100.81% 100.11% 100.94% 100.60% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 7.75 % 9.01 % 11.69 % 1.59 % 6.09 % 9.76 % 5.03 % 7.46%
  YoY % -13.98% -22.93% 635.22% -73.89% -37.60% 94.04% -
  Horiz. % 154.08% 179.13% 232.41% 31.61% 121.07% 194.04% 100.00%
ROE 8.77 % 3.58 % 4.88 % 0.77 % 3.24 % 5.43 % 3.02 % 19.42%
  YoY % 144.97% -26.64% 533.77% -76.23% -40.33% 79.80% -
  Horiz. % 290.40% 118.54% 161.59% 25.50% 107.28% 179.80% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 53.02 44.52 45.50 47.24 52.74 51.21 50.47 0.82%
  YoY % 19.09% -2.15% -3.68% -10.43% 2.99% 1.47% -
  Horiz. % 105.05% 88.21% 90.15% 93.60% 104.50% 101.47% 100.00%
EPS 4.12 4.01 5.32 0.75 3.21 5.00 2.54 8.39%
  YoY % 2.74% -24.62% 609.33% -76.64% -35.80% 96.85% -
  Horiz. % 162.20% 157.87% 209.45% 29.53% 126.38% 196.85% 100.00%
DPS 0.80 2.00 2.50 1.00 2.00 2.00 1.40 -8.90%
  YoY % -60.00% -20.00% 150.00% -50.00% 0.00% 42.86% -
  Horiz. % 57.14% 142.86% 178.57% 71.43% 142.86% 142.86% 100.00%
NAPS 0.4700 1.1200 1.0900 0.9800 0.9900 0.9200 0.8400 -9.22%
  YoY % -58.04% 2.75% 11.22% -1.01% 7.61% 9.52% -
  Horiz. % 55.95% 133.33% 129.76% 116.67% 117.86% 109.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 420,359
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 12.44 13.52 11.84 12.21 13.75 13.30 13.03 -0.77%
  YoY % -7.99% 14.19% -3.03% -11.20% 3.38% 2.07% -
  Horiz. % 95.47% 103.76% 90.87% 93.71% 105.53% 102.07% 100.00%
EPS 0.97 1.22 1.38 0.19 0.84 1.30 0.66 6.62%
  YoY % -20.49% -11.59% 626.32% -77.38% -35.38% 96.97% -
  Horiz. % 146.97% 184.85% 209.09% 28.79% 127.27% 196.97% 100.00%
DPS 0.19 0.61 0.65 0.26 0.52 0.52 0.36 -10.09%
  YoY % -68.85% -6.15% 150.00% -50.00% 0.00% 44.44% -
  Horiz. % 52.78% 169.44% 180.56% 72.22% 144.44% 144.44% 100.00%
NAPS 0.1103 0.3401 0.2837 0.2533 0.2580 0.2390 0.2169 -10.65%
  YoY % -67.57% 19.88% 12.00% -1.82% 7.95% 10.19% -
  Horiz. % 50.85% 156.80% 130.80% 116.78% 118.95% 110.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.9850 1.9000 1.6200 1.3600 1.3800 0.9200 0.9600 -
P/RPS 1.86 4.27 3.56 2.88 2.62 1.80 1.90 -0.35%
  YoY % -56.44% 19.94% 23.61% 9.92% 45.56% -5.26% -
  Horiz. % 97.89% 224.74% 187.37% 151.58% 137.89% 94.74% 100.00%
P/EPS 23.91 47.38 30.45 181.33 42.99 18.40 37.80 -7.34%
  YoY % -49.54% 55.60% -83.21% 321.80% 133.64% -51.32% -
  Horiz. % 63.25% 125.34% 80.56% 479.71% 113.73% 48.68% 100.00%
EY 4.18 2.11 3.28 0.55 2.33 5.43 2.65 7.88%
  YoY % 98.10% -35.67% 496.36% -76.39% -57.09% 104.91% -
  Horiz. % 157.74% 79.62% 123.77% 20.75% 87.92% 204.91% 100.00%
DY 0.81 1.05 1.54 0.74 1.45 2.17 1.46 -9.34%
  YoY % -22.86% -31.82% 108.11% -48.97% -33.18% 48.63% -
  Horiz. % 55.48% 71.92% 105.48% 50.68% 99.32% 148.63% 100.00%
P/NAPS 2.10 1.70 1.49 1.39 1.39 1.00 1.14 10.71%
  YoY % 23.53% 14.09% 7.19% 0.00% 39.00% -12.28% -
  Horiz. % 184.21% 149.12% 130.70% 121.93% 121.93% 87.72% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 26/08/16 20/08/15 13/08/14 19/08/13 14/08/12 19/08/11 -
Price 0.9900 1.7100 1.7400 1.3000 1.5200 1.1000 0.9300 -
P/RPS 1.87 3.84 3.82 2.75 2.88 2.15 1.84 0.27%
  YoY % -51.30% 0.52% 38.91% -4.51% 33.95% 16.85% -
  Horiz. % 101.63% 208.70% 207.61% 149.46% 156.52% 116.85% 100.00%
P/EPS 24.03 42.64 32.71 173.33 47.35 22.00 36.61 -6.77%
  YoY % -43.64% 30.36% -81.13% 266.06% 115.23% -39.91% -
  Horiz. % 65.64% 116.47% 89.35% 473.45% 129.34% 60.09% 100.00%
EY 4.16 2.35 3.06 0.58 2.11 4.55 2.73 7.27%
  YoY % 77.02% -23.20% 427.59% -72.51% -53.63% 66.67% -
  Horiz. % 152.38% 86.08% 112.09% 21.25% 77.29% 166.67% 100.00%
DY 0.81 1.17 1.44 0.77 1.32 1.82 1.51 -9.85%
  YoY % -30.77% -18.75% 87.01% -41.67% -27.47% 20.53% -
  Horiz. % 53.64% 77.48% 95.36% 50.99% 87.42% 120.53% 100.00%
P/NAPS 2.11 1.53 1.60 1.33 1.54 1.20 1.11 11.29%
  YoY % 37.91% -4.38% 20.30% -13.64% 28.33% 8.11% -
  Horiz. % 190.09% 137.84% 144.14% 119.82% 138.74% 108.11% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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