Highlights

[TOMYPAK] YoY Quarter Result on 2014-03-31 [#1]

Stock [TOMYPAK]: TOMYPAK HOLDINGS BHD
Announcement Date 22-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -53.19%    YoY -     -56.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 53,918 51,362 52,108 55,996 55,008 52,143 51,355 0.81%
  YoY % 4.98% -1.43% -6.94% 1.80% 5.49% 1.53% -
  Horiz. % 104.99% 100.01% 101.47% 109.04% 107.11% 101.53% 100.00%
PBT 6,679 4,662 7,577 2,394 4,714 4,888 3,270 12.63%
  YoY % 43.26% -38.47% 216.50% -49.22% -3.56% 49.48% -
  Horiz. % 204.25% 142.57% 231.71% 73.21% 144.16% 149.48% 100.00%
Tax -430 -1,150 -2,250 -883 -1,260 -1,362 -266 8.33%
  YoY % 62.61% 48.89% -154.81% 29.92% 7.49% -412.03% -
  Horiz. % 161.65% 432.33% 845.86% 331.95% 473.68% 512.03% 100.00%
NP 6,249 3,512 5,327 1,511 3,454 3,526 3,004 12.97%
  YoY % 77.93% -34.07% 252.55% -56.25% -2.04% 17.38% -
  Horiz. % 208.02% 116.91% 177.33% 50.30% 114.98% 117.38% 100.00%
NP to SH 6,262 3,512 5,327 1,511 3,454 3,526 3,004 13.01%
  YoY % 78.30% -34.07% 252.55% -56.25% -2.04% 17.38% -
  Horiz. % 208.46% 116.91% 177.33% 50.30% 114.98% 117.38% 100.00%
Tax Rate 6.44 % 24.67 % 29.70 % 36.88 % 26.73 % 27.86 % 8.13 % -3.81%
  YoY % -73.90% -16.94% -19.47% 37.97% -4.06% 242.68% -
  Horiz. % 79.21% 303.44% 365.31% 453.63% 328.78% 342.68% 100.00%
Total Cost 47,669 47,850 46,781 54,485 51,554 48,617 48,351 -0.24%
  YoY % -0.38% 2.29% -14.14% 5.69% 6.04% 0.55% -
  Horiz. % 98.59% 98.96% 96.75% 112.69% 106.62% 100.55% 100.00%
Net Worth 193,312 125,819 114,853 108,397 107,117 96,064 89,687 13.64%
  YoY % 53.64% 9.55% 5.96% 1.20% 11.51% 7.11% -
  Horiz. % 215.54% 140.29% 128.06% 120.86% 119.43% 107.11% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 3,304 2,188 1,640 2,189 2,186 1,637 1,512 13.89%
  YoY % 51.02% 33.36% -25.07% 0.17% 33.50% 8.24% -
  Horiz. % 218.43% 144.64% 108.46% 144.75% 144.50% 108.24% 100.00%
Div Payout % 52.77 % 62.31 % 30.80 % 144.93 % 63.29 % 46.44 % 50.36 % 0.78%
  YoY % -15.31% 102.31% -78.75% 128.99% 36.28% -7.78% -
  Horiz. % 104.79% 123.73% 61.16% 287.79% 125.68% 92.22% 100.00%
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 193,312 125,819 114,853 108,397 107,117 96,064 89,687 13.64%
  YoY % 53.64% 9.55% 5.96% 1.20% 11.51% 7.11% -
  Horiz. % 215.54% 140.29% 128.06% 120.86% 119.43% 107.11% 100.00%
NOSH 165,224 109,408 109,383 109,492 109,303 109,164 108,057 7.33%
  YoY % 51.02% 0.02% -0.10% 0.17% 0.13% 1.02% -
  Horiz. % 152.90% 101.25% 101.23% 101.33% 101.15% 101.02% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 11.59 % 6.84 % 10.22 % 2.70 % 6.28 % 6.76 % 5.85 % 12.06%
  YoY % 69.44% -33.07% 278.52% -57.01% -7.10% 15.56% -
  Horiz. % 198.12% 116.92% 174.70% 46.15% 107.35% 115.56% 100.00%
ROE 3.24 % 2.79 % 4.64 % 1.39 % 3.22 % 3.67 % 3.35 % -0.55%
  YoY % 16.13% -39.87% 233.81% -56.83% -12.26% 9.55% -
  Horiz. % 96.72% 83.28% 138.51% 41.49% 96.12% 109.55% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 32.63 46.95 47.64 51.14 50.33 47.77 47.53 -6.07%
  YoY % -30.50% -1.45% -6.84% 1.61% 5.36% 0.50% -
  Horiz. % 68.65% 98.78% 100.23% 107.60% 105.89% 100.50% 100.00%
EPS 3.79 3.21 4.87 1.38 3.16 3.23 2.78 5.30%
  YoY % 18.07% -34.09% 252.90% -56.33% -2.17% 16.19% -
  Horiz. % 136.33% 115.47% 175.18% 49.64% 113.67% 116.19% 100.00%
DPS 2.00 2.00 1.50 2.00 2.00 1.50 1.40 6.12%
  YoY % 0.00% 33.33% -25.00% 0.00% 33.33% 7.14% -
  Horiz. % 142.86% 142.86% 107.14% 142.86% 142.86% 107.14% 100.00%
NAPS 1.1700 1.1500 1.0500 0.9900 0.9800 0.8800 0.8300 5.88%
  YoY % 1.74% 9.52% 6.06% 1.02% 11.36% 6.02% -
  Horiz. % 140.96% 138.55% 126.51% 119.28% 118.07% 106.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 420,359
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 12.83 12.22 12.40 13.32 13.09 12.40 12.22 0.81%
  YoY % 4.99% -1.45% -6.91% 1.76% 5.56% 1.47% -
  Horiz. % 104.99% 100.00% 101.47% 109.00% 107.12% 101.47% 100.00%
EPS 1.49 0.84 1.27 0.36 0.82 0.84 0.71 13.14%
  YoY % 77.38% -33.86% 252.78% -56.10% -2.38% 18.31% -
  Horiz. % 209.86% 118.31% 178.87% 50.70% 115.49% 118.31% 100.00%
DPS 0.79 0.52 0.39 0.52 0.52 0.39 0.36 13.98%
  YoY % 51.92% 33.33% -25.00% 0.00% 33.33% 8.33% -
  Horiz. % 219.44% 144.44% 108.33% 144.44% 144.44% 108.33% 100.00%
NAPS 0.4599 0.2993 0.2732 0.2579 0.2548 0.2285 0.2134 13.64%
  YoY % 53.66% 9.55% 5.93% 1.22% 11.51% 7.08% -
  Horiz. % 215.51% 140.25% 128.02% 120.85% 119.40% 107.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.0900 2.4400 1.3700 1.3700 1.2800 0.9600 1.0700 -
P/RPS 6.18 5.20 2.88 2.68 2.54 2.01 2.25 18.32%
  YoY % 18.85% 80.56% 7.46% 5.51% 26.37% -10.67% -
  Horiz. % 274.67% 231.11% 128.00% 119.11% 112.89% 89.33% 100.00%
P/EPS 51.98 76.01 28.13 99.28 40.51 29.72 38.49 5.13%
  YoY % -31.61% 170.21% -71.67% 145.08% 36.31% -22.79% -
  Horiz. % 135.05% 197.48% 73.08% 257.94% 105.25% 77.21% 100.00%
EY 1.92 1.32 3.55 1.01 2.47 3.36 2.60 -4.92%
  YoY % 45.45% -62.82% 251.49% -59.11% -26.49% 29.23% -
  Horiz. % 73.85% 50.77% 136.54% 38.85% 95.00% 129.23% 100.00%
DY 0.96 0.82 1.09 1.46 1.56 1.56 1.31 -5.04%
  YoY % 17.07% -24.77% -25.34% -6.41% 0.00% 19.08% -
  Horiz. % 73.28% 62.60% 83.21% 111.45% 119.08% 119.08% 100.00%
P/NAPS 2.09 2.12 1.30 1.38 1.31 1.09 1.29 8.37%
  YoY % -1.42% 63.08% -5.80% 5.34% 20.18% -15.50% -
  Horiz. % 162.02% 164.34% 100.78% 106.98% 101.55% 84.50% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 18/05/17 18/05/16 28/05/15 22/05/14 23/05/13 18/05/12 05/05/11 -
Price 2.3900 2.5600 1.7500 1.3900 1.4700 0.9000 1.0200 -
P/RPS 7.07 5.45 3.67 2.72 2.92 1.88 2.15 21.92%
  YoY % 29.72% 48.50% 34.93% -6.85% 55.32% -12.56% -
  Horiz. % 328.84% 253.49% 170.70% 126.51% 135.81% 87.44% 100.00%
P/EPS 59.44 79.75 35.93 100.72 46.52 27.86 36.69 8.37%
  YoY % -25.47% 121.96% -64.33% 116.51% 66.98% -24.07% -
  Horiz. % 162.01% 217.36% 97.93% 274.52% 126.79% 75.93% 100.00%
EY 1.68 1.25 2.78 0.99 2.15 3.59 2.73 -7.77%
  YoY % 34.40% -55.04% 180.81% -53.95% -40.11% 31.50% -
  Horiz. % 61.54% 45.79% 101.83% 36.26% 78.75% 131.50% 100.00%
DY 0.84 0.78 0.86 1.44 1.36 1.67 1.37 -7.82%
  YoY % 7.69% -9.30% -40.28% 5.88% -18.56% 21.90% -
  Horiz. % 61.31% 56.93% 62.77% 105.11% 99.27% 121.90% 100.00%
P/NAPS 2.39 2.23 1.67 1.40 1.50 1.02 1.23 11.70%
  YoY % 7.17% 33.53% 19.29% -6.67% 47.06% -17.07% -
  Horiz. % 194.31% 181.30% 135.77% 113.82% 121.95% 82.93% 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
 
 

346  480  581  833 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.22+0.03 
 DNEX 0.245+0.03 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 VSOLAR 0.055-0.015 
 AT 0.09-0.005 
 DGB 0.045-0.005 
 PDZ-WB 0.05+0.005 
 IRIS 0.27-0.005 
 EDUSPEC 0.025+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