[TOMYPAK] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 52.05%
YoY- -20.46%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 158,911 106,228 53,918 210,942 159,740 108,182 51,362 112.18%
PBT 13,904 10,793 6,679 23,210 15,845 11,230 4,662 107.05%
Tax -503 -488 -430 -4,832 -3,732 -2,600 -1,150 -42.35%
NP 13,401 10,305 6,249 18,378 12,113 8,630 3,512 143.98%
-
NP to SH 13,426 10,327 6,262 18,424 12,117 8,630 3,512 144.29%
-
Tax Rate 3.62% 4.52% 6.44% 20.82% 23.55% 23.15% 24.67% -
Total Cost 145,510 95,923 47,669 192,564 147,627 99,552 47,850 109.75%
-
Net Worth 128,517 93,881 193,312 159,545 152,304 132,769 125,819 1.42%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 9,843 5,592 3,304 11,098 8,086 4,741 2,188 172.26%
Div Payout % 73.32% 54.16% 52.77% 60.24% 66.74% 54.95% 62.31% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 128,517 93,881 193,312 159,545 152,304 132,769 125,819 1.42%
NOSH 273,441 199,748 165,224 138,734 134,783 118,543 109,408 84.06%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 8.43% 9.70% 11.59% 8.71% 7.58% 7.98% 6.84% -
ROE 10.45% 11.00% 3.24% 11.55% 7.96% 6.50% 2.79% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 58.12 53.18 32.63 152.05 118.52 91.26 46.95 15.27%
EPS 4.91 5.17 3.79 13.28 8.99 7.28 3.21 32.72%
DPS 3.60 2.80 2.00 8.00 6.00 4.00 2.00 47.91%
NAPS 0.47 0.47 1.17 1.15 1.13 1.12 1.15 -44.89%
Adjusted Per Share Value based on latest NOSH - 164,218
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 36.86 24.64 12.51 48.93 37.05 25.09 11.91 112.22%
EPS 3.11 2.40 1.45 4.27 2.81 2.00 0.81 144.99%
DPS 2.28 1.30 0.77 2.57 1.88 1.10 0.51 171.13%
NAPS 0.2981 0.2178 0.4484 0.3701 0.3533 0.308 0.2918 1.43%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.92 0.985 2.09 1.64 1.63 1.90 2.44 -
P/RPS 1.58 1.85 6.18 1.08 1.38 2.08 5.20 -54.77%
P/EPS 18.74 19.05 51.98 12.35 18.13 26.10 76.01 -60.64%
EY 5.34 5.25 1.92 8.10 5.52 3.83 1.32 153.67%
DY 3.91 2.84 0.96 4.88 3.68 2.11 0.82 183.02%
P/NAPS 1.96 2.10 2.09 1.43 1.44 1.70 2.12 -5.09%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 25/08/17 18/05/17 28/02/17 25/11/16 26/08/16 18/05/16 -
Price 0.99 0.99 2.39 1.78 1.64 1.71 2.56 -
P/RPS 1.70 1.86 7.07 1.17 1.38 1.87 5.45 -53.97%
P/EPS 20.16 19.15 59.44 13.40 18.24 23.49 79.75 -59.98%
EY 4.96 5.22 1.68 7.46 5.48 4.26 1.25 150.42%
DY 3.64 2.83 0.84 4.49 3.66 2.34 0.78 178.99%
P/NAPS 2.11 2.11 2.39 1.55 1.45 1.53 2.23 -3.61%

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