Highlights

[TOMYPAK] YoY Quarter Result on 2015-12-31 [#4]

Stock [TOMYPAK]: TOMYPAK HOLDINGS BHD
Announcement Date 26-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -0.76%    YoY -     61.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 35,999 45,369 51,168 56,449 50,139 53,387 54,860 -6.78%
  YoY % -20.65% -11.33% -9.36% 12.59% -6.08% -2.69% -
  Horiz. % 65.62% 82.70% 93.27% 102.90% 91.39% 97.31% 100.00%
PBT -8,604 -3,882 7,364 7,334 4,454 4,488 5,542 -
  YoY % -121.64% -152.72% 0.41% 64.66% -0.76% -19.02% -
  Horiz. % -155.25% -70.05% 132.88% 132.33% 80.37% 80.98% 100.00%
Tax 4,483 0 -1,100 -1,350 -756 -1,260 -1,636 -
  YoY % 0.00% 0.00% 18.52% -78.57% 40.00% 22.98% -
  Horiz. % -274.02% -0.00% 67.24% 82.52% 46.21% 77.02% 100.00%
NP -4,121 -3,882 6,264 5,984 3,698 3,228 3,906 -
  YoY % -6.16% -161.97% 4.68% 61.82% 14.56% -17.36% -
  Horiz. % -105.50% -99.39% 160.37% 153.20% 94.67% 82.64% 100.00%
NP to SH -4,113 -3,909 6,306 5,984 3,698 3,228 3,906 -
  YoY % -5.22% -161.99% 5.38% 61.82% 14.56% -17.36% -
  Horiz. % -105.30% -100.08% 161.44% 153.20% 94.67% 82.64% 100.00%
Tax Rate - % - % 14.94 % 18.41 % 16.97 % 28.07 % 29.52 % -
  YoY % 0.00% 0.00% -18.85% 8.49% -39.54% -4.91% -
  Horiz. % 0.00% 0.00% 50.61% 62.36% 57.49% 95.09% 100.00%
Total Cost 40,120 49,251 44,904 50,465 46,441 50,159 50,954 -3.90%
  YoY % -18.54% 9.68% -11.02% 8.66% -7.41% -1.56% -
  Horiz. % 78.74% 96.66% 88.13% 99.04% 91.14% 98.44% 100.00%
Net Worth 192,817 46,943 188,851 125,806 111,596 109,423 103,650 10.89%
  YoY % 310.74% -75.14% 50.11% 12.73% 1.99% 5.57% -
  Horiz. % 186.03% 45.29% 182.20% 121.38% 107.67% 105.57% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 208 3,284 3,281 1,094 2,188 2,182 -
  YoY % 0.00% -93.65% 0.08% 199.97% -50.01% 0.29% -
  Horiz. % 0.00% 9.56% 150.51% 150.40% 50.14% 100.29% 100.00%
Div Payout % - % - % 52.08 % 54.84 % 29.59 % 67.80 % 55.87 % -
  YoY % 0.00% 0.00% -5.03% 85.33% -56.36% 21.35% -
  Horiz. % 0.00% 0.00% 93.22% 98.16% 52.96% 121.35% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 192,817 46,943 188,851 125,806 111,596 109,423 103,650 10.89%
  YoY % 310.74% -75.14% 50.11% 12.73% 1.99% 5.57% -
  Horiz. % 186.03% 45.29% 182.20% 121.38% 107.67% 105.57% 100.00%
NOSH 419,169 104,320 164,218 109,396 109,408 109,423 109,106 25.14%
  YoY % 301.81% -36.47% 50.11% -0.01% -0.01% 0.29% -
  Horiz. % 384.18% 95.61% 150.51% 100.27% 100.28% 100.29% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -11.45 % -8.56 % 12.24 % 10.60 % 7.38 % 6.05 % 7.12 % -
  YoY % -33.76% -169.93% 15.47% 43.63% 21.98% -15.03% -
  Horiz. % -160.81% -120.22% 171.91% 148.88% 103.65% 84.97% 100.00%
ROE -2.13 % -8.33 % 3.34 % 4.76 % 3.31 % 2.95 % 3.77 % -
  YoY % 74.43% -349.40% -29.83% 43.81% 12.20% -21.75% -
  Horiz. % -56.50% -220.95% 88.59% 126.26% 87.80% 78.25% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 8.59 43.49 31.16 51.60 45.83 48.79 50.28 -25.50%
  YoY % -80.25% 39.57% -39.61% 12.59% -6.07% -2.96% -
  Horiz. % 17.08% 86.50% 61.97% 102.63% 91.15% 97.04% 100.00%
EPS -0.98 -3.73 3.84 5.47 3.38 2.95 3.58 -
  YoY % 73.73% -197.14% -29.80% 61.83% 14.58% -17.60% -
  Horiz. % -27.37% -104.19% 107.26% 152.79% 94.41% 82.40% 100.00%
DPS 0.00 0.20 2.00 3.00 1.00 2.00 2.00 -
  YoY % 0.00% -90.00% -33.33% 200.00% -50.00% 0.00% -
  Horiz. % 0.00% 10.00% 100.00% 150.00% 50.00% 100.00% 100.00%
NAPS 0.4600 0.4500 1.1500 1.1500 1.0200 1.0000 0.9500 -11.38%
  YoY % 2.22% -60.87% 0.00% 12.75% 2.00% 5.26% -
  Horiz. % 48.42% 47.37% 121.05% 121.05% 107.37% 105.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 420,359
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 8.56 10.79 12.17 13.43 11.93 12.70 13.05 -6.78%
  YoY % -20.67% -11.34% -9.38% 12.57% -6.06% -2.68% -
  Horiz. % 65.59% 82.68% 93.26% 102.91% 91.42% 97.32% 100.00%
EPS -0.98 -0.93 1.50 1.42 0.88 0.77 0.93 -
  YoY % -5.38% -162.00% 5.63% 61.36% 14.29% -17.20% -
  Horiz. % -105.38% -100.00% 161.29% 152.69% 94.62% 82.80% 100.00%
DPS 0.00 0.05 0.78 0.78 0.26 0.52 0.52 -
  YoY % 0.00% -93.59% 0.00% 200.00% -50.00% 0.00% -
  Horiz. % 0.00% 9.62% 150.00% 150.00% 50.00% 100.00% 100.00%
NAPS 0.4587 0.1117 0.4493 0.2993 0.2655 0.2603 0.2466 10.89%
  YoY % 310.65% -75.14% 50.12% 12.73% 2.00% 5.56% -
  Horiz. % 186.01% 45.30% 182.20% 121.37% 107.66% 105.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.5700 0.9750 1.6400 2.7100 1.2800 1.4100 1.2000 -
P/RPS 6.64 2.24 5.26 5.25 2.79 2.89 2.39 18.56%
  YoY % 196.43% -57.41% 0.19% 88.17% -3.46% 20.92% -
  Horiz. % 277.82% 93.72% 220.08% 219.67% 116.74% 120.92% 100.00%
P/EPS -58.09 -26.02 42.71 49.54 37.87 47.80 33.52 -
  YoY % -123.25% -160.92% -13.79% 30.82% -20.77% 42.60% -
  Horiz. % -173.30% -77.63% 127.42% 147.79% 112.98% 142.60% 100.00%
EY -1.72 -3.84 2.34 2.02 2.64 2.09 2.98 -
  YoY % 55.21% -264.10% 15.84% -23.48% 26.32% -29.87% -
  Horiz. % -57.72% -128.86% 78.52% 67.79% 88.59% 70.13% 100.00%
DY 0.00 0.21 1.22 1.11 0.78 1.42 1.67 -
  YoY % 0.00% -82.79% 9.91% 42.31% -45.07% -14.97% -
  Horiz. % 0.00% 12.57% 73.05% 66.47% 46.71% 85.03% 100.00%
P/NAPS 1.24 2.17 1.43 2.36 1.25 1.41 1.26 -0.27%
  YoY % -42.86% 51.75% -39.41% 88.80% -11.35% 11.90% -
  Horiz. % 98.41% 172.22% 113.49% 187.30% 99.21% 111.90% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 28/02/17 26/02/16 26/02/15 25/02/14 26/02/13 -
Price 0.6000 0.8900 1.7800 2.4200 1.3000 1.3800 1.2800 -
P/RPS 6.99 2.05 5.71 4.69 2.84 2.83 2.55 18.29%
  YoY % 240.98% -64.10% 21.75% 65.14% 0.35% 10.98% -
  Horiz. % 274.12% 80.39% 223.92% 183.92% 111.37% 110.98% 100.00%
P/EPS -61.15 -23.75 46.35 44.24 38.46 46.78 35.75 -
  YoY % -157.47% -151.24% 4.77% 15.03% -17.79% 30.85% -
  Horiz. % -171.05% -66.43% 129.65% 123.75% 107.58% 130.85% 100.00%
EY -1.64 -4.21 2.16 2.26 2.60 2.14 2.80 -
  YoY % 61.05% -294.91% -4.42% -13.08% 21.50% -23.57% -
  Horiz. % -58.57% -150.36% 77.14% 80.71% 92.86% 76.43% 100.00%
DY 0.00 0.22 1.12 1.24 0.77 1.45 1.56 -
  YoY % 0.00% -80.36% -9.68% 61.04% -46.90% -7.05% -
  Horiz. % 0.00% 14.10% 71.79% 79.49% 49.36% 92.95% 100.00%
P/NAPS 1.30 1.98 1.55 2.10 1.27 1.38 1.35 -0.63%
  YoY % -34.34% 27.74% -26.19% 65.35% -7.97% 2.22% -
  Horiz. % 96.30% 146.67% 114.81% 155.56% 94.07% 102.22% 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