[TOMYPAK] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 44.05%
YoY- 252.55%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 56,449 55,761 49,781 52,108 50,139 51,568 51,336 6.51%
PBT 7,334 8,460 7,921 7,577 4,454 3,410 1,335 210.37%
Tax -1,350 -2,430 -2,100 -2,250 -756 -1,183 -520 88.56%
NP 5,984 6,030 5,821 5,327 3,698 2,227 815 276.39%
-
NP to SH 5,984 6,030 5,821 5,327 3,698 2,227 815 276.39%
-
Tax Rate 18.41% 28.72% 26.51% 29.70% 16.97% 34.69% 38.95% -
Total Cost 50,465 49,731 43,960 46,781 46,441 49,341 50,521 -0.07%
-
Net Worth 125,806 122,347 119,264 114,853 111,596 108,075 106,493 11.71%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 3,281 3,277 2,735 1,640 1,094 1,091 1,086 108.56%
Div Payout % 54.84% 54.35% 46.99% 30.80% 29.59% 49.02% 133.33% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 125,806 122,347 119,264 114,853 111,596 108,075 106,493 11.71%
NOSH 109,396 109,239 109,417 109,383 109,408 109,166 108,666 0.44%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.60% 10.81% 11.69% 10.22% 7.38% 4.32% 1.59% -
ROE 4.76% 4.93% 4.88% 4.64% 3.31% 2.06% 0.77% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 51.60 51.04 45.50 47.64 45.83 47.24 47.24 6.04%
EPS 5.47 5.52 5.32 4.87 3.38 2.04 0.75 274.72%
DPS 3.00 3.00 2.50 1.50 1.00 1.00 1.00 107.59%
NAPS 1.15 1.12 1.09 1.05 1.02 0.99 0.98 11.22%
Adjusted Per Share Value based on latest NOSH - 109,383
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 13.09 12.93 11.55 12.09 11.63 11.96 11.91 6.48%
EPS 1.39 1.40 1.35 1.24 0.86 0.52 0.19 275.49%
DPS 0.76 0.76 0.63 0.38 0.25 0.25 0.25 109.42%
NAPS 0.2918 0.2838 0.2766 0.2664 0.2589 0.2507 0.247 11.71%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.71 2.05 1.62 1.37 1.28 1.30 1.36 -
P/RPS 5.25 4.02 3.56 2.88 2.79 2.75 2.88 49.06%
P/EPS 49.54 37.14 30.45 28.13 37.87 63.73 181.33 -57.79%
EY 2.02 2.69 3.28 3.55 2.64 1.57 0.55 137.48%
DY 1.11 1.46 1.54 1.09 0.78 0.77 0.74 30.94%
P/NAPS 2.36 1.83 1.49 1.30 1.25 1.31 1.39 42.18%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 25/11/15 20/08/15 28/05/15 26/02/15 14/11/14 13/08/14 -
Price 2.42 2.70 1.74 1.75 1.30 1.30 1.30 -
P/RPS 4.69 5.29 3.82 3.67 2.84 2.75 2.75 42.60%
P/EPS 44.24 48.91 32.71 35.93 38.46 63.73 173.33 -59.66%
EY 2.26 2.04 3.06 2.78 2.60 1.57 0.58 147.00%
DY 1.24 1.11 1.44 0.86 0.77 0.77 0.77 37.27%
P/NAPS 2.10 2.41 1.60 1.67 1.27 1.31 1.33 35.48%

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