[TOMYPAK] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 66.05%
YoY- 14.56%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 55,761 49,781 52,108 50,139 51,568 51,336 55,996 -0.27%
PBT 8,460 7,921 7,577 4,454 3,410 1,335 2,394 131.82%
Tax -2,430 -2,100 -2,250 -756 -1,183 -520 -883 96.25%
NP 6,030 5,821 5,327 3,698 2,227 815 1,511 151.38%
-
NP to SH 6,030 5,821 5,327 3,698 2,227 815 1,511 151.38%
-
Tax Rate 28.72% 26.51% 29.70% 16.97% 34.69% 38.95% 36.88% -
Total Cost 49,731 43,960 46,781 46,441 49,341 50,521 54,485 -5.89%
-
Net Worth 122,347 119,264 114,853 111,596 108,075 106,493 108,397 8.39%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 3,277 2,735 1,640 1,094 1,091 1,086 2,189 30.83%
Div Payout % 54.35% 46.99% 30.80% 29.59% 49.02% 133.33% 144.93% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 122,347 119,264 114,853 111,596 108,075 106,493 108,397 8.39%
NOSH 109,239 109,417 109,383 109,408 109,166 108,666 109,492 -0.15%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 10.81% 11.69% 10.22% 7.38% 4.32% 1.59% 2.70% -
ROE 4.93% 4.88% 4.64% 3.31% 2.06% 0.77% 1.39% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 51.04 45.50 47.64 45.83 47.24 47.24 51.14 -0.13%
EPS 5.52 5.32 4.87 3.38 2.04 0.75 1.38 151.77%
DPS 3.00 2.50 1.50 1.00 1.00 1.00 2.00 31.00%
NAPS 1.12 1.09 1.05 1.02 0.99 0.98 0.99 8.56%
Adjusted Per Share Value based on latest NOSH - 109,408
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 12.93 11.55 12.09 11.63 11.96 11.91 12.99 -0.30%
EPS 1.40 1.35 1.24 0.86 0.52 0.19 0.35 151.77%
DPS 0.76 0.63 0.38 0.25 0.25 0.25 0.51 30.43%
NAPS 0.2838 0.2766 0.2664 0.2589 0.2507 0.247 0.2514 8.40%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.05 1.62 1.37 1.28 1.30 1.36 1.37 -
P/RPS 4.02 3.56 2.88 2.79 2.75 2.88 2.68 31.00%
P/EPS 37.14 30.45 28.13 37.87 63.73 181.33 99.28 -48.05%
EY 2.69 3.28 3.55 2.64 1.57 0.55 1.01 92.02%
DY 1.46 1.54 1.09 0.78 0.77 0.74 1.46 0.00%
P/NAPS 1.83 1.49 1.30 1.25 1.31 1.39 1.38 20.68%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 20/08/15 28/05/15 26/02/15 14/11/14 13/08/14 22/05/14 -
Price 2.70 1.74 1.75 1.30 1.30 1.30 1.39 -
P/RPS 5.29 3.82 3.67 2.84 2.75 2.75 2.72 55.74%
P/EPS 48.91 32.71 35.93 38.46 63.73 173.33 100.72 -38.19%
EY 2.04 3.06 2.78 2.60 1.57 0.58 0.99 61.85%
DY 1.11 1.44 0.86 0.77 0.77 0.77 1.44 -15.91%
P/NAPS 2.41 1.60 1.67 1.27 1.31 1.33 1.40 43.58%

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