[TOMYPAK] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
18-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 35.95%
YoY- 78.3%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 204,280 211,881 212,456 215,672 210,942 212,986 216,364 -3.74%
PBT 10,022 18,538 21,586 26,716 23,210 21,126 22,460 -41.52%
Tax -443 -670 -976 -1,720 -4,832 -4,976 -5,200 -80.55%
NP 9,579 17,868 20,610 24,996 18,378 16,150 17,260 -32.39%
-
NP to SH 9,516 17,901 20,654 25,048 18,424 16,156 17,260 -32.68%
-
Tax Rate 4.42% 3.61% 4.52% 6.44% 20.82% 23.55% 23.15% -
Total Cost 194,701 194,013 191,846 190,676 192,564 196,836 199,104 -1.47%
-
Net Worth 46,943 128,517 93,881 193,312 159,545 152,304 132,769 -49.90%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 3,964 13,125 11,185 13,217 11,098 10,782 9,483 -44.00%
Div Payout % 41.66% 73.32% 54.16% 52.77% 60.24% 66.74% 54.95% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 46,943 128,517 93,881 193,312 159,545 152,304 132,769 -49.90%
NOSH 419,632 273,441 199,748 165,224 138,734 134,783 118,543 131.73%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.69% 8.43% 9.70% 11.59% 8.71% 7.58% 7.98% -
ROE 20.27% 13.93% 22.00% 12.96% 11.55% 10.61% 13.00% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 195.82 77.49 106.36 130.53 152.05 158.02 182.52 4.78%
EPS 3.22 6.55 10.34 15.16 13.28 11.99 14.56 -63.32%
DPS 3.80 4.80 5.60 8.00 8.00 8.00 8.00 -39.03%
NAPS 0.45 0.47 0.47 1.17 1.15 1.13 1.12 -45.45%
Adjusted Per Share Value based on latest NOSH - 165,224
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 47.89 49.67 49.81 50.56 49.45 49.93 50.72 -3.74%
EPS 2.23 4.20 4.84 5.87 4.32 3.79 4.05 -32.74%
DPS 0.93 3.08 2.62 3.10 2.60 2.53 2.22 -43.92%
NAPS 0.1101 0.3013 0.2201 0.4532 0.374 0.3571 0.3113 -49.89%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.975 0.92 0.985 2.09 1.64 1.63 1.90 -
P/RPS 0.50 1.19 0.93 1.55 1.08 1.03 1.04 -38.54%
P/EPS 10.69 14.05 9.53 13.00 12.35 13.60 13.05 -12.42%
EY 9.36 7.12 10.50 7.69 8.10 7.35 7.66 14.25%
DY 3.90 5.22 5.69 3.83 4.88 4.91 4.21 -4.95%
P/NAPS 2.17 1.96 2.10 2.09 1.43 1.44 1.70 17.61%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 23/11/17 25/08/17 18/05/17 28/02/17 25/11/16 26/08/16 -
Price 0.89 0.99 0.99 2.39 1.78 1.64 1.71 -
P/RPS 0.45 1.28 0.93 1.77 1.17 1.04 0.94 -38.72%
P/EPS 9.76 15.12 9.57 14.86 13.40 13.68 11.74 -11.55%
EY 10.25 6.61 10.44 6.73 7.46 7.31 8.51 13.16%
DY 4.27 4.85 5.66 3.35 4.49 4.88 4.68 -5.91%
P/NAPS 1.98 2.11 2.11 2.39 1.55 1.45 1.53 18.69%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment