[TOMYPAK] QoQ 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- 80.95%
YoY- 5.38%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 52,683 52,310 53,918 51,168 51,557 56,818 51,362 1.70%
PBT 3,111 4,114 6,679 7,364 4,615 6,568 4,662 -23.61%
Tax -15 -58 -430 -1,100 -1,132 -1,450 -1,150 -94.44%
NP 3,096 4,056 6,249 6,264 3,483 5,118 3,512 -8.05%
-
NP to SH 3,102 4,065 6,262 6,306 3,485 5,118 3,512 -7.93%
-
Tax Rate 0.48% 1.41% 6.44% 14.94% 24.53% 22.08% 24.67% -
Total Cost 49,587 48,254 47,669 44,904 48,074 51,700 47,850 2.40%
-
Net Worth 66,269 46,372 193,312 188,851 148,046 142,946 125,819 -34.75%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 1,127 789 3,304 3,284 2,620 2,552 2,188 -35.71%
Div Payout % 36.36% 19.42% 52.77% 52.08% 75.19% 49.88% 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 66,269 46,372 193,312 188,851 148,046 142,946 125,819 -34.75%
NOSH 140,999 98,665 165,224 164,218 131,015 127,630 109,408 18.40%
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 5.88% 7.75% 11.59% 12.24% 6.76% 9.01% 6.84% -
ROE 4.68% 8.77% 3.24% 3.34% 2.35% 3.58% 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 37.36 53.02 32.63 31.16 39.35 44.52 46.95 -14.11%
EPS 2.20 4.12 3.79 3.84 2.66 4.01 3.21 -22.24%
DPS 0.80 0.80 2.00 2.00 2.00 2.00 2.00 -45.68%
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 12.22 12.13 12.51 11.87 11.96 13.18 11.91 1.72%
EPS 0.72 0.94 1.45 1.46 0.81 1.19 0.81 -7.54%
DPS 0.26 0.18 0.77 0.76 0.61 0.59 0.51 -36.15%
NAPS 0.1537 0.1076 0.4484 0.4381 0.3434 0.3316 0.2918 -34.75%
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 2.46 1.86 6.18 5.26 4.14 4.27 5.20 -39.25%
P/EPS 41.82 23.91 51.98 42.71 61.28 47.38 76.01 -32.83%
EY 2.39 4.18 1.92 2.34 1.63 2.11 1.32 48.49%
DY 0.87 0.81 0.96 1.22 1.23 1.05 0.82 4.02%
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 2.65 1.87 7.07 5.71 4.17 3.84 5.45 -38.13%
P/EPS 45.00 24.03 59.44 46.35 61.65 42.64 79.75 -31.69%
EY 2.22 4.16 1.68 2.16 1.62 2.35 1.25 46.60%
DY 0.81 0.81 0.84 1.12 1.22 1.17 0.78 2.54%
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