[TOMYPAK] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
18-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -41.31%
YoY- -34.07%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 51,168 51,557 56,818 51,362 56,449 55,761 49,781 1.84%
PBT 7,364 4,615 6,568 4,662 7,334 8,460 7,921 -4.72%
Tax -1,100 -1,132 -1,450 -1,150 -1,350 -2,430 -2,100 -34.89%
NP 6,264 3,483 5,118 3,512 5,984 6,030 5,821 4.98%
-
NP to SH 6,306 3,485 5,118 3,512 5,984 6,030 5,821 5.45%
-
Tax Rate 14.94% 24.53% 22.08% 24.67% 18.41% 28.72% 26.51% -
Total Cost 44,904 48,074 51,700 47,850 50,465 49,731 43,960 1.41%
-
Net Worth 188,851 148,046 142,946 125,819 125,806 122,347 119,264 35.66%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 3,284 2,620 2,552 2,188 3,281 3,277 2,735 12.90%
Div Payout % 52.08% 75.19% 49.88% 62.31% 54.84% 54.35% 46.99% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 188,851 148,046 142,946 125,819 125,806 122,347 119,264 35.66%
NOSH 164,218 131,015 127,630 109,408 109,396 109,239 109,417 30.92%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 12.24% 6.76% 9.01% 6.84% 10.60% 10.81% 11.69% -
ROE 3.34% 2.35% 3.58% 2.79% 4.76% 4.93% 4.88% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 31.16 39.35 44.52 46.95 51.60 51.04 45.50 -22.21%
EPS 3.84 2.66 4.01 3.21 5.47 5.52 5.32 -19.45%
DPS 2.00 2.00 2.00 2.00 3.00 3.00 2.50 -13.76%
NAPS 1.15 1.13 1.12 1.15 1.15 1.12 1.09 3.62%
Adjusted Per Share Value based on latest NOSH - 109,408
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 12.00 12.09 13.32 12.04 13.23 13.07 11.67 1.86%
EPS 1.48 0.82 1.20 0.82 1.40 1.41 1.36 5.77%
DPS 0.77 0.61 0.60 0.51 0.77 0.77 0.64 13.05%
NAPS 0.4427 0.3471 0.3351 0.295 0.2949 0.2868 0.2796 35.65%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.64 1.63 1.90 2.44 2.71 2.05 1.62 -
P/RPS 5.26 4.14 4.27 5.20 5.25 4.02 3.56 29.57%
P/EPS 42.71 61.28 47.38 76.01 49.54 37.14 30.45 25.17%
EY 2.34 1.63 2.11 1.32 2.02 2.69 3.28 -20.07%
DY 1.22 1.23 1.05 0.82 1.11 1.46 1.54 -14.32%
P/NAPS 1.43 1.44 1.70 2.12 2.36 1.83 1.49 -2.69%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 25/11/16 26/08/16 18/05/16 26/02/16 25/11/15 20/08/15 -
Price 1.78 1.64 1.71 2.56 2.42 2.70 1.74 -
P/RPS 5.71 4.17 3.84 5.45 4.69 5.29 3.82 30.57%
P/EPS 46.35 61.65 42.64 79.75 44.24 48.91 32.71 26.02%
EY 2.16 1.62 2.35 1.25 2.26 2.04 3.06 -20.63%
DY 1.12 1.22 1.17 0.78 1.24 1.11 1.44 -15.36%
P/NAPS 1.55 1.45 1.53 2.23 2.10 2.41 1.60 -2.08%

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