[TOMYPAK] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 54.09%
YoY- 277.23%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 108,182 51,362 214,099 157,650 101,889 52,108 209,039 -35.56%
PBT 11,230 4,662 31,293 23,959 15,499 7,577 11,593 -2.10%
Tax -2,600 -1,150 -8,130 -6,780 -4,350 -2,250 -3,341 -15.40%
NP 8,630 3,512 23,163 17,179 11,149 5,327 8,252 3.03%
-
NP to SH 8,630 3,512 23,163 17,179 11,149 5,327 8,252 3.03%
-
Tax Rate 23.15% 24.67% 25.98% 28.30% 28.07% 29.70% 28.82% -
Total Cost 99,552 47,850 190,936 140,471 90,740 46,781 200,787 -37.38%
-
Net Worth 132,769 125,819 125,766 122,239 119,258 114,853 111,483 12.36%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 4,741 2,188 10,936 7,639 4,376 1,640 5,464 -9.03%
Div Payout % 54.95% 62.31% 47.21% 44.47% 39.25% 30.80% 66.23% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 132,769 125,819 125,766 122,239 119,258 114,853 111,483 12.36%
NOSH 118,543 109,408 109,362 109,142 109,411 109,383 109,298 5.56%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 7.98% 6.84% 10.82% 10.90% 10.94% 10.22% 3.95% -
ROE 6.50% 2.79% 18.42% 14.05% 9.35% 4.64% 7.40% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 91.26 46.95 195.77 144.44 93.12 47.64 191.26 -38.96%
EPS 7.28 3.21 21.18 15.74 10.19 4.87 7.55 -2.40%
DPS 4.00 2.00 10.00 7.00 4.00 1.50 5.00 -13.83%
NAPS 1.12 1.15 1.15 1.12 1.09 1.05 1.02 6.43%
Adjusted Per Share Value based on latest NOSH - 109,239
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 25.09 11.91 49.66 36.57 23.63 12.09 48.49 -35.57%
EPS 2.00 0.81 5.37 3.98 2.59 1.24 1.91 3.12%
DPS 1.10 0.51 2.54 1.77 1.02 0.38 1.27 -9.14%
NAPS 0.308 0.2918 0.2917 0.2835 0.2766 0.2664 0.2586 12.37%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.90 2.44 2.71 2.05 1.62 1.37 1.28 -
P/RPS 2.08 5.20 1.38 1.42 1.74 2.88 0.67 112.95%
P/EPS 26.10 76.01 12.80 13.02 15.90 28.13 16.95 33.38%
EY 3.83 1.32 7.82 7.68 6.29 3.55 5.90 -25.04%
DY 2.11 0.82 3.69 3.41 2.47 1.09 3.91 -33.74%
P/NAPS 1.70 2.12 2.36 1.83 1.49 1.30 1.25 22.77%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 18/05/16 26/02/16 25/11/15 20/08/15 28/05/15 26/02/15 -
Price 1.71 2.56 2.42 2.70 1.74 1.75 1.30 -
P/RPS 1.87 5.45 1.24 1.87 1.87 3.67 0.68 96.40%
P/EPS 23.49 79.75 11.43 17.15 17.08 35.93 17.22 23.02%
EY 4.26 1.25 8.75 5.83 5.86 2.78 5.81 -18.70%
DY 2.34 0.78 4.13 2.59 2.30 0.86 3.85 -28.26%
P/NAPS 1.53 2.23 2.10 2.41 1.60 1.67 1.27 13.23%

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