[TOMYPAK] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
18-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -84.84%
YoY- -34.07%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 210,942 159,740 108,182 51,362 214,099 157,650 101,889 62.08%
PBT 23,210 15,845 11,230 4,662 31,293 23,959 15,499 30.73%
Tax -4,832 -3,732 -2,600 -1,150 -8,130 -6,780 -4,350 7.22%
NP 18,378 12,113 8,630 3,512 23,163 17,179 11,149 39.33%
-
NP to SH 18,424 12,117 8,630 3,512 23,163 17,179 11,149 39.56%
-
Tax Rate 20.82% 23.55% 23.15% 24.67% 25.98% 28.30% 28.07% -
Total Cost 192,564 147,627 99,552 47,850 190,936 140,471 90,740 64.76%
-
Net Worth 159,545 152,304 132,769 125,819 125,766 122,239 119,258 21.30%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 11,098 8,086 4,741 2,188 10,936 7,639 4,376 85.44%
Div Payout % 60.24% 66.74% 54.95% 62.31% 47.21% 44.47% 39.25% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 159,545 152,304 132,769 125,819 125,766 122,239 119,258 21.30%
NOSH 138,734 134,783 118,543 109,408 109,362 109,142 109,411 17.06%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 8.71% 7.58% 7.98% 6.84% 10.82% 10.90% 10.94% -
ROE 11.55% 7.96% 6.50% 2.79% 18.42% 14.05% 9.35% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 152.05 118.52 91.26 46.95 195.77 144.44 93.12 38.45%
EPS 13.28 8.99 7.28 3.21 21.18 15.74 10.19 19.21%
DPS 8.00 6.00 4.00 2.00 10.00 7.00 4.00 58.40%
NAPS 1.15 1.13 1.12 1.15 1.15 1.12 1.09 3.62%
Adjusted Per Share Value based on latest NOSH - 109,408
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 48.93 37.05 25.09 11.91 49.66 36.57 23.63 62.10%
EPS 4.27 2.81 2.00 0.81 5.37 3.98 2.59 39.34%
DPS 2.57 1.88 1.10 0.51 2.54 1.77 1.02 84.64%
NAPS 0.3701 0.3533 0.308 0.2918 0.2917 0.2835 0.2766 21.31%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.64 1.63 1.90 2.44 2.71 2.05 1.62 -
P/RPS 1.08 1.38 2.08 5.20 1.38 1.42 1.74 -27.13%
P/EPS 12.35 18.13 26.10 76.01 12.80 13.02 15.90 -15.43%
EY 8.10 5.52 3.83 1.32 7.82 7.68 6.29 18.27%
DY 4.88 3.68 2.11 0.82 3.69 3.41 2.47 57.12%
P/NAPS 1.43 1.44 1.70 2.12 2.36 1.83 1.49 -2.69%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 25/11/16 26/08/16 18/05/16 26/02/16 25/11/15 20/08/15 -
Price 1.78 1.64 1.71 2.56 2.42 2.70 1.74 -
P/RPS 1.17 1.38 1.87 5.45 1.24 1.87 1.87 -26.74%
P/EPS 13.40 18.24 23.49 79.75 11.43 17.15 17.08 -14.87%
EY 7.46 5.48 4.26 1.25 8.75 5.83 5.86 17.37%
DY 4.49 3.66 2.34 0.78 4.13 2.59 2.30 55.88%
P/NAPS 1.55 1.45 1.53 2.23 2.10 2.41 1.60 -2.08%

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