[TOMYPAK] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
18-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 14.95%
YoY- -0.82%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 204,280 210,079 208,953 213,461 210,905 216,186 220,390 -4.92%
PBT 10,022 21,268 22,772 25,226 23,209 23,179 27,024 -48.28%
Tax -503 -1,603 -2,720 -4,112 -4,832 -5,082 -6,380 -81.52%
NP 9,519 19,665 20,052 21,114 18,377 18,097 20,644 -40.23%
-
NP to SH 9,520 19,735 20,118 21,171 18,418 18,101 20,646 -40.23%
-
Tax Rate 5.02% 7.54% 11.94% 16.30% 20.82% 21.93% 23.61% -
Total Cost 194,761 190,414 188,901 192,347 192,528 198,089 199,746 -1.66%
-
Net Worth 46,943 66,269 46,372 193,312 188,851 131,015 127,630 -48.57%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 5,430 8,506 9,998 11,761 10,645 10,642 11,299 -38.56%
Div Payout % 57.04% 43.10% 49.70% 55.56% 57.80% 58.80% 54.73% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 46,943 66,269 46,372 193,312 188,851 131,015 127,630 -48.57%
NOSH 419,632 140,999 98,665 165,224 164,218 131,015 127,630 120.63%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.66% 9.36% 9.60% 9.89% 8.71% 8.37% 9.37% -
ROE 20.28% 29.78% 43.38% 10.95% 9.75% 13.82% 16.18% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 195.82 148.99 211.78 129.19 128.43 165.01 172.68 8.72%
EPS 9.13 14.00 20.39 12.81 11.22 13.82 16.18 -31.64%
DPS 5.21 6.03 10.13 7.12 6.48 8.12 8.85 -29.69%
NAPS 0.45 0.47 0.47 1.17 1.15 1.00 1.00 -41.19%
Adjusted Per Share Value based on latest NOSH - 165,224
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 47.38 48.73 48.47 49.51 48.92 50.15 51.12 -4.92%
EPS 2.21 4.58 4.67 4.91 4.27 4.20 4.79 -40.20%
DPS 1.26 1.97 2.32 2.73 2.47 2.47 2.62 -38.53%
NAPS 0.1089 0.1537 0.1076 0.4484 0.4381 0.3039 0.296 -48.56%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.975 0.92 0.985 2.09 1.64 1.63 1.90 -
P/RPS 0.50 0.62 0.47 1.62 1.28 0.99 1.10 -40.79%
P/EPS 10.68 6.57 4.83 16.31 14.62 11.80 11.75 -6.15%
EY 9.36 15.21 20.70 6.13 6.84 8.48 8.51 6.53%
DY 5.34 6.56 10.29 3.41 3.95 4.98 4.66 9.47%
P/NAPS 2.17 1.96 2.10 1.79 1.43 1.63 1.90 9.23%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 23/11/17 25/08/17 18/05/17 28/02/17 25/11/16 26/08/16 -
Price 0.89 0.99 0.99 2.39 1.80 1.64 1.71 -
P/RPS 0.45 0.66 0.47 1.85 1.40 0.99 0.99 -40.79%
P/EPS 9.75 7.07 4.86 18.65 16.05 11.87 10.57 -5.22%
EY 10.25 14.14 20.60 5.36 6.23 8.42 9.46 5.47%
DY 5.85 6.09 10.24 2.98 3.60 4.95 5.18 8.42%
P/NAPS 1.98 2.11 2.11 2.04 1.57 1.64 1.71 10.23%

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