[TOMYPAK] QoQ 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- 3.59%
YoY- 170.77%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 56,818 51,362 56,449 55,761 49,781 52,108 50,139 8.70%
PBT 6,568 4,662 7,334 8,460 7,921 7,577 4,454 29.58%
Tax -1,450 -1,150 -1,350 -2,430 -2,100 -2,250 -756 54.43%
NP 5,118 3,512 5,984 6,030 5,821 5,327 3,698 24.21%
-
NP to SH 5,118 3,512 5,984 6,030 5,821 5,327 3,698 24.21%
-
Tax Rate 22.08% 24.67% 18.41% 28.72% 26.51% 29.70% 16.97% -
Total Cost 51,700 47,850 50,465 49,731 43,960 46,781 46,441 7.42%
-
Net Worth 142,946 125,819 125,806 122,347 119,264 114,853 111,596 17.96%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 2,552 2,188 3,281 3,277 2,735 1,640 1,094 75.98%
Div Payout % 49.88% 62.31% 54.84% 54.35% 46.99% 30.80% 29.59% -
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 142,946 125,819 125,806 122,347 119,264 114,853 111,596 17.96%
NOSH 127,630 109,408 109,396 109,239 109,417 109,383 109,408 10.82%
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 9.01% 6.84% 10.60% 10.81% 11.69% 10.22% 7.38% -
ROE 3.58% 2.79% 4.76% 4.93% 4.88% 4.64% 3.31% -
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 44.52 46.95 51.60 51.04 45.50 47.64 45.83 -1.91%
EPS 4.01 3.21 5.47 5.52 5.32 4.87 3.38 12.08%
DPS 2.00 2.00 3.00 3.00 2.50 1.50 1.00 58.80%
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 13.32 12.04 13.23 13.07 11.67 12.22 11.75 8.72%
EPS 1.20 0.82 1.40 1.41 1.36 1.25 0.87 23.93%
DPS 0.60 0.51 0.77 0.77 0.64 0.38 0.26 74.71%
NAPS 0.3351 0.295 0.2949 0.2868 0.2796 0.2693 0.2616 17.96%
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 4.27 5.20 5.25 4.02 3.56 2.88 2.79 32.83%
P/EPS 47.38 76.01 49.54 37.14 30.45 28.13 37.87 16.12%
EY 2.11 1.32 2.02 2.69 3.28 3.55 2.64 -13.88%
DY 1.05 0.82 1.11 1.46 1.54 1.09 0.78 21.93%
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 3.84 5.45 4.69 5.29 3.82 3.67 2.84 22.29%
P/EPS 42.64 79.75 44.24 48.91 32.71 35.93 38.46 7.12%
EY 2.35 1.25 2.26 2.04 3.06 2.78 2.60 -6.52%
DY 1.17 0.78 1.24 1.11 1.44 0.86 0.77 32.20%
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