[TOMYPAK] QoQ Cumulative Quarter Result on 30-Sep-2016 [#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- 40.41%
YoY- -29.47%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 106,228 53,918 210,942 159,740 108,182 51,362 214,099 -37.35%
PBT 10,793 6,679 23,210 15,845 11,230 4,662 31,293 -50.85%
Tax -488 -430 -4,832 -3,732 -2,600 -1,150 -8,130 -84.69%
NP 10,305 6,249 18,378 12,113 8,630 3,512 23,163 -41.75%
-
NP to SH 10,327 6,262 18,424 12,117 8,630 3,512 23,163 -41.66%
-
Tax Rate 4.52% 6.44% 20.82% 23.55% 23.15% 24.67% 25.98% -
Total Cost 95,923 47,669 192,564 147,627 99,552 47,850 190,936 -36.83%
-
Net Worth 93,881 193,312 159,545 152,304 132,769 125,819 125,766 -17.72%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 5,592 3,304 11,098 8,086 4,741 2,188 10,936 -36.08%
Div Payout % 54.16% 52.77% 60.24% 66.74% 54.95% 62.31% 47.21% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 93,881 193,312 159,545 152,304 132,769 125,819 125,766 -17.72%
NOSH 199,748 165,224 138,734 134,783 118,543 109,408 109,362 49.47%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 9.70% 11.59% 8.71% 7.58% 7.98% 6.84% 10.82% -
ROE 11.00% 3.24% 11.55% 7.96% 6.50% 2.79% 18.42% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 53.18 32.63 152.05 118.52 91.26 46.95 195.77 -58.08%
EPS 5.17 3.79 13.28 8.99 7.28 3.21 21.18 -60.97%
DPS 2.80 2.00 8.00 6.00 4.00 2.00 10.00 -57.23%
NAPS 0.47 1.17 1.15 1.13 1.12 1.15 1.15 -44.95%
Adjusted Per Share Value based on latest NOSH - 131,015
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 24.64 12.51 48.93 37.05 25.09 11.91 49.66 -37.35%
EPS 2.40 1.45 4.27 2.81 2.00 0.81 5.37 -41.57%
DPS 1.30 0.77 2.57 1.88 1.10 0.51 2.54 -36.04%
NAPS 0.2178 0.4484 0.3701 0.3533 0.308 0.2918 0.2917 -17.71%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.985 2.09 1.64 1.63 1.90 2.44 2.71 -
P/RPS 1.85 6.18 1.08 1.38 2.08 5.20 1.38 21.60%
P/EPS 19.05 51.98 12.35 18.13 26.10 76.01 12.80 30.38%
EY 5.25 1.92 8.10 5.52 3.83 1.32 7.82 -23.34%
DY 2.84 0.96 4.88 3.68 2.11 0.82 3.69 -16.02%
P/NAPS 2.10 2.09 1.43 1.44 1.70 2.12 2.36 -7.49%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 18/05/17 28/02/17 25/11/16 26/08/16 18/05/16 26/02/16 -
Price 0.99 2.39 1.78 1.64 1.71 2.56 2.42 -
P/RPS 1.86 7.07 1.17 1.38 1.87 5.45 1.24 31.06%
P/EPS 19.15 59.44 13.40 18.24 23.49 79.75 11.43 41.10%
EY 5.22 1.68 7.46 5.48 4.26 1.25 8.75 -29.15%
DY 2.83 0.84 4.49 3.66 2.34 0.78 4.13 -22.29%
P/NAPS 2.11 2.39 1.55 1.45 1.53 2.23 2.10 0.31%

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