[TOMYPAK] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -0.76%
YoY- 61.82%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 51,557 56,818 51,362 56,449 55,761 49,781 52,108 -0.70%
PBT 4,615 6,568 4,662 7,334 8,460 7,921 7,577 -28.08%
Tax -1,132 -1,450 -1,150 -1,350 -2,430 -2,100 -2,250 -36.66%
NP 3,483 5,118 3,512 5,984 6,030 5,821 5,327 -24.60%
-
NP to SH 3,485 5,118 3,512 5,984 6,030 5,821 5,327 -24.58%
-
Tax Rate 24.53% 22.08% 24.67% 18.41% 28.72% 26.51% 29.70% -
Total Cost 48,074 51,700 47,850 50,465 49,731 43,960 46,781 1.82%
-
Net Worth 148,046 142,946 125,819 125,806 122,347 119,264 114,853 18.38%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 2,620 2,552 2,188 3,281 3,277 2,735 1,640 36.54%
Div Payout % 75.19% 49.88% 62.31% 54.84% 54.35% 46.99% 30.80% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 148,046 142,946 125,819 125,806 122,347 119,264 114,853 18.38%
NOSH 131,015 127,630 109,408 109,396 109,239 109,417 109,383 12.74%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 6.76% 9.01% 6.84% 10.60% 10.81% 11.69% 10.22% -
ROE 2.35% 3.58% 2.79% 4.76% 4.93% 4.88% 4.64% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 39.35 44.52 46.95 51.60 51.04 45.50 47.64 -11.93%
EPS 2.66 4.01 3.21 5.47 5.52 5.32 4.87 -33.10%
DPS 2.00 2.00 2.00 3.00 3.00 2.50 1.50 21.07%
NAPS 1.13 1.12 1.15 1.15 1.12 1.09 1.05 5.00%
Adjusted Per Share Value based on latest NOSH - 109,396
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 12.09 13.32 12.04 13.23 13.07 11.67 12.22 -0.70%
EPS 0.82 1.20 0.82 1.40 1.41 1.36 1.25 -24.44%
DPS 0.61 0.60 0.51 0.77 0.77 0.64 0.38 36.97%
NAPS 0.3471 0.3351 0.295 0.2949 0.2868 0.2796 0.2693 18.37%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.63 1.90 2.44 2.71 2.05 1.62 1.37 -
P/RPS 4.14 4.27 5.20 5.25 4.02 3.56 2.88 27.28%
P/EPS 61.28 47.38 76.01 49.54 37.14 30.45 28.13 67.80%
EY 1.63 2.11 1.32 2.02 2.69 3.28 3.55 -40.39%
DY 1.23 1.05 0.82 1.11 1.46 1.54 1.09 8.36%
P/NAPS 1.44 1.70 2.12 2.36 1.83 1.49 1.30 7.03%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 26/08/16 18/05/16 26/02/16 25/11/15 20/08/15 28/05/15 -
Price 1.64 1.71 2.56 2.42 2.70 1.74 1.75 -
P/RPS 4.17 3.84 5.45 4.69 5.29 3.82 3.67 8.86%
P/EPS 61.65 42.64 79.75 44.24 48.91 32.71 35.93 43.18%
EY 1.62 2.35 1.25 2.26 2.04 3.06 2.78 -30.16%
DY 1.22 1.17 0.78 1.24 1.11 1.44 0.86 26.17%
P/NAPS 1.45 1.53 2.23 2.10 2.41 1.60 1.67 -8.96%

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