Highlights

[TOMYPAK] YoY Quarter Result on 2016-09-30 [#3]

Stock [TOMYPAK]: TOMYPAK HOLDINGS BHD
Announcement Date 25-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -31.91%    YoY -     -42.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 38,542 49,562 52,683 51,557 55,761 51,568 58,304 -6.66%
  YoY % -22.23% -5.92% 2.18% -7.54% 8.13% -11.55% -
  Horiz. % 66.11% 85.01% 90.36% 88.43% 95.64% 88.45% 100.00%
PBT -4,560 -456 3,111 4,615 8,460 3,410 5,705 -
  YoY % -900.00% -114.66% -32.59% -45.45% 148.09% -40.23% -
  Horiz. % -79.93% -7.99% 54.53% 80.89% 148.29% 59.77% 100.00%
Tax -1,429 2,711 -15 -1,132 -2,430 -1,183 -1,686 -2.72%
  YoY % -152.71% 18,173.33% 98.67% 53.42% -105.41% 29.83% -
  Horiz. % 84.76% -160.79% 0.89% 67.14% 144.13% 70.17% 100.00%
NP -5,989 2,255 3,096 3,483 6,030 2,227 4,019 -
  YoY % -365.59% -27.16% -11.11% -42.24% 170.77% -44.59% -
  Horiz. % -149.02% 56.11% 77.03% 86.66% 150.04% 55.41% 100.00%
NP to SH -5,999 2,253 3,102 3,485 6,030 2,227 4,019 -
  YoY % -366.27% -27.37% -10.99% -42.21% 170.77% -44.59% -
  Horiz. % -149.27% 56.06% 77.18% 86.71% 150.04% 55.41% 100.00%
Tax Rate - % - % 0.48 % 24.53 % 28.72 % 34.69 % 29.55 % -
  YoY % 0.00% 0.00% -98.04% -14.59% -17.21% 17.39% -
  Horiz. % 0.00% 0.00% 1.62% 83.01% 97.19% 117.39% 100.00%
Total Cost 44,531 47,307 49,587 48,074 49,731 49,341 54,285 -3.25%
  YoY % -5.87% -4.60% 3.15% -3.33% 0.79% -9.11% -
  Horiz. % 82.03% 87.15% 91.35% 88.56% 91.61% 90.89% 100.00%
Net Worth 180,138 197,090 66,269 148,046 122,347 108,075 108,119 8.88%
  YoY % -8.60% 197.40% -55.24% 21.00% 13.21% -0.04% -
  Horiz. % 166.61% 182.29% 61.29% 136.93% 113.16% 99.96% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - 1,127 2,620 3,277 1,091 2,184 -
  YoY % 0.00% 0.00% -56.95% -20.04% 200.20% -50.02% -
  Horiz. % 0.00% 0.00% 51.64% 119.96% 150.04% 49.98% 100.00%
Div Payout % - % - % 36.36 % 75.19 % 54.35 % 49.02 % 54.35 % -
  YoY % 0.00% 0.00% -51.64% 38.34% 10.87% -9.81% -
  Horiz. % 0.00% 0.00% 66.90% 138.34% 100.00% 90.19% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 180,138 197,090 66,269 148,046 122,347 108,075 108,119 8.88%
  YoY % -8.60% 197.40% -55.24% 21.00% 13.21% -0.04% -
  Horiz. % 166.61% 182.29% 61.29% 136.93% 113.16% 99.96% 100.00%
NOSH 418,926 419,341 140,999 131,015 109,239 109,166 109,211 25.10%
  YoY % -0.10% 197.40% 7.62% 19.93% 0.07% -0.04% -
  Horiz. % 383.59% 383.97% 129.11% 119.96% 100.02% 99.96% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -15.54 % 4.55 % 5.88 % 6.76 % 10.81 % 4.32 % 6.89 % -
  YoY % -441.54% -22.62% -13.02% -37.47% 150.23% -37.30% -
  Horiz. % -225.54% 66.04% 85.34% 98.11% 156.89% 62.70% 100.00%
ROE -3.33 % 1.14 % 4.68 % 2.35 % 4.93 % 2.06 % 3.72 % -
  YoY % -392.11% -75.64% 99.15% -52.33% 139.32% -44.62% -
  Horiz. % -89.52% 30.65% 125.81% 63.17% 132.53% 55.38% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 9.20 11.82 37.36 39.35 51.04 47.24 53.39 -25.39%
  YoY % -22.17% -68.36% -5.06% -22.90% 8.04% -11.52% -
  Horiz. % 17.23% 22.14% 69.98% 73.70% 95.60% 88.48% 100.00%
EPS -1.43 0.54 2.20 2.66 5.52 2.04 3.68 -
  YoY % -364.81% -75.45% -17.29% -51.81% 170.59% -44.57% -
  Horiz. % -38.86% 14.67% 59.78% 72.28% 150.00% 55.43% 100.00%
DPS 0.00 0.00 0.80 2.00 3.00 1.00 2.00 -
  YoY % 0.00% 0.00% -60.00% -33.33% 200.00% -50.00% -
  Horiz. % 0.00% 0.00% 40.00% 100.00% 150.00% 50.00% 100.00%
NAPS 0.4300 0.4700 0.4700 1.1300 1.1200 0.9900 0.9900 -12.97%
  YoY % -8.51% 0.00% -58.41% 0.89% 13.13% 0.00% -
  Horiz. % 43.43% 47.47% 47.47% 114.14% 113.13% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 420,359
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 9.17 11.79 12.53 12.26 13.27 12.27 13.87 -6.66%
  YoY % -22.22% -5.91% 2.20% -7.61% 8.15% -11.54% -
  Horiz. % 66.11% 85.00% 90.34% 88.39% 95.67% 88.46% 100.00%
EPS -1.43 0.54 0.74 0.83 1.43 0.53 0.96 -
  YoY % -364.81% -27.03% -10.84% -41.96% 169.81% -44.79% -
  Horiz. % -148.96% 56.25% 77.08% 86.46% 148.96% 55.21% 100.00%
DPS 0.00 0.00 0.27 0.62 0.78 0.26 0.52 -
  YoY % 0.00% 0.00% -56.45% -20.51% 200.00% -50.00% -
  Horiz. % 0.00% 0.00% 51.92% 119.23% 150.00% 50.00% 100.00%
NAPS 0.4285 0.4689 0.1577 0.3522 0.2911 0.2571 0.2572 8.88%
  YoY % -8.62% 197.34% -55.22% 20.99% 13.22% -0.04% -
  Horiz. % 166.60% 182.31% 61.31% 136.94% 113.18% 99.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.5050 0.7300 0.9200 1.6300 2.0500 1.3000 1.4000 -
P/RPS 5.49 6.18 2.46 4.14 4.02 2.75 2.62 13.12%
  YoY % -11.17% 151.22% -40.58% 2.99% 46.18% 4.96% -
  Horiz. % 209.54% 235.88% 93.89% 158.02% 153.44% 104.96% 100.00%
P/EPS -35.27 135.87 41.82 61.28 37.14 63.73 38.04 -
  YoY % -125.96% 224.89% -31.76% 65.00% -41.72% 67.53% -
  Horiz. % -92.72% 357.18% 109.94% 161.09% 97.63% 167.53% 100.00%
EY -2.84 0.74 2.39 1.63 2.69 1.57 2.63 -
  YoY % -483.78% -69.04% 46.63% -39.41% 71.34% -40.30% -
  Horiz. % -107.98% 28.14% 90.87% 61.98% 102.28% 59.70% 100.00%
DY 0.00 0.00 0.87 1.23 1.46 0.77 1.43 -
  YoY % 0.00% 0.00% -29.27% -15.75% 89.61% -46.15% -
  Horiz. % 0.00% 0.00% 60.84% 86.01% 102.10% 53.85% 100.00%
P/NAPS 1.17 1.55 1.96 1.44 1.83 1.31 1.41 -3.06%
  YoY % -24.52% -20.92% 36.11% -21.31% 39.69% -7.09% -
  Horiz. % 82.98% 109.93% 139.01% 102.13% 129.79% 92.91% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 23/11/18 23/11/17 25/11/16 25/11/15 14/11/14 21/11/13 -
Price 0.5200 0.6850 0.9900 1.6400 2.7000 1.3000 1.4200 -
P/RPS 5.65 5.80 2.65 4.17 5.29 2.75 2.66 13.37%
  YoY % -2.59% 118.87% -36.45% -21.17% 92.36% 3.38% -
  Horiz. % 212.41% 218.05% 99.62% 156.77% 198.87% 103.38% 100.00%
P/EPS -36.31 127.50 45.00 61.65 48.91 63.73 38.59 -
  YoY % -128.48% 183.33% -27.01% 26.05% -23.25% 65.15% -
  Horiz. % -94.09% 330.40% 116.61% 159.76% 126.74% 165.15% 100.00%
EY -2.75 0.78 2.22 1.62 2.04 1.57 2.59 -
  YoY % -452.56% -64.86% 37.04% -20.59% 29.94% -39.38% -
  Horiz. % -106.18% 30.12% 85.71% 62.55% 78.76% 60.62% 100.00%
DY 0.00 0.00 0.81 1.22 1.11 0.77 1.41 -
  YoY % 0.00% 0.00% -33.61% 9.91% 44.16% -45.39% -
  Horiz. % 0.00% 0.00% 57.45% 86.52% 78.72% 54.61% 100.00%
P/NAPS 1.21 1.46 2.11 1.45 2.41 1.31 1.43 -2.74%
  YoY % -17.12% -30.81% 45.52% -39.83% 83.97% -8.39% -
  Horiz. % 84.62% 102.10% 147.55% 101.40% 168.53% 91.61% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with 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