[TOMYPAK] QoQ TTM 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- 1.75%
YoY- -20.48%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 210,079 208,953 213,461 210,905 216,186 220,390 213,353 -1.02%
PBT 21,268 22,772 25,226 23,209 23,179 27,024 28,377 -17.47%
Tax -1,603 -2,720 -4,112 -4,832 -5,082 -6,380 -7,030 -62.64%
NP 19,665 20,052 21,114 18,377 18,097 20,644 21,347 -5.31%
-
NP to SH 19,735 20,118 21,171 18,418 18,101 20,646 21,347 -5.09%
-
Tax Rate 7.54% 11.94% 16.30% 20.82% 21.93% 23.61% 24.77% -
Total Cost 190,414 188,901 192,347 192,528 198,089 199,746 192,006 -0.55%
-
Net Worth 66,269 46,372 193,312 188,851 131,015 127,630 125,819 -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 8,506 9,998 11,761 10,645 10,642 11,299 11,482 -18.11%
Div Payout % 43.10% 49.70% 55.56% 57.80% 58.80% 54.73% 53.79% -
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 46,372 193,312 188,851 131,015 127,630 125,819 -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 9.36% 9.60% 9.89% 8.71% 8.37% 9.37% 10.01% -
ROE 29.78% 43.38% 10.95% 9.75% 13.82% 16.18% 16.97% -
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 148.99 211.78 129.19 128.43 165.01 172.68 195.01 -16.41%
EPS 14.00 20.39 12.81 11.22 13.82 16.18 19.51 -19.83%
DPS 6.03 10.13 7.12 6.48 8.12 8.85 10.50 -30.88%
NAPS 0.47 0.47 1.17 1.15 1.00 1.00 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 48.73 48.47 49.51 48.92 50.15 51.12 49.49 -1.02%
EPS 4.58 4.67 4.91 4.27 4.20 4.79 4.95 -5.04%
DPS 1.97 2.32 2.73 2.47 2.47 2.62 2.66 -18.12%
NAPS 0.1537 0.1076 0.4484 0.4381 0.3039 0.296 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 0.62 0.47 1.62 1.28 0.99 1.10 1.25 -37.31%
P/EPS 6.57 4.83 16.31 14.62 11.80 11.75 12.51 -34.88%
EY 15.21 20.70 6.13 6.84 8.48 8.51 8.00 53.41%
DY 6.56 10.29 3.41 3.95 4.98 4.66 4.30 32.48%
P/NAPS 1.96 2.10 1.79 1.43 1.63 1.90 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 1.80 1.64 1.71 2.56 -
P/RPS 0.66 0.47 1.85 1.40 0.99 0.99 1.31 -36.65%
P/EPS 7.07 4.86 18.65 16.05 11.87 10.57 13.12 -33.75%
EY 14.14 20.60 5.36 6.23 8.42 9.46 7.62 50.94%
DY 6.09 10.24 2.98 3.60 4.95 5.18 4.10 30.15%
P/NAPS 2.11 2.11 2.04 1.57 1.64 1.71 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