[TOMYPAK] YoY Annual (Unaudited) Result on 31-Dec-2014 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
YoY- -41.96%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 204,280 210,942 214,099 209,039 224,487 216,724 212,413 -0.64%
PBT 10,022 23,210 31,293 11,593 19,903 23,233 14,054 -5.47%
Tax -443 -4,832 -8,130 -3,341 -5,686 -5,981 -2,650 -25.75%
NP 9,579 18,378 23,163 8,252 14,217 17,252 11,404 -2.86%
-
NP to SH 9,516 18,421 23,163 8,252 14,217 17,252 11,404 -2.96%
-
Tax Rate 4.42% 20.82% 25.98% 28.82% 28.57% 25.74% 18.86% -
Total Cost 194,701 192,564 190,936 200,787 210,270 199,472 201,009 -0.52%
-
Net Worth 46,943 159,545 125,766 111,483 109,361 103,605 93,582 -10.85%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 3,964 11,098 10,936 5,464 8,748 8,179 6,311 -7.45%
Div Payout % 41.66% 60.25% 47.21% 66.23% 61.54% 47.41% 55.34% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 46,943 159,545 125,766 111,483 109,361 103,605 93,582 -10.85%
NOSH 419,632 138,734 109,362 109,298 109,361 109,058 108,816 25.20%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 4.69% 8.71% 10.82% 3.95% 6.33% 7.96% 5.37% -
ROE 20.27% 11.55% 18.42% 7.40% 13.00% 16.65% 12.19% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 195.82 152.05 195.77 191.26 205.27 198.72 195.20 0.05%
EPS 3.22 6.22 21.18 7.55 13.00 15.81 10.48 -17.84%
DPS 3.80 8.00 10.00 5.00 8.00 7.50 5.80 -6.79%
NAPS 0.45 1.15 1.15 1.02 1.00 0.95 0.86 -10.22%
Adjusted Per Share Value based on latest NOSH - 109,408
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 47.38 48.93 49.66 48.49 52.07 50.27 49.27 -0.64%
EPS 2.21 4.27 5.37 1.91 3.30 4.00 2.65 -2.97%
DPS 0.92 2.57 2.54 1.27 2.03 1.90 1.46 -7.40%
NAPS 0.1089 0.3701 0.2917 0.2586 0.2537 0.2403 0.2171 -10.85%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.975 1.64 2.71 1.28 1.41 1.20 1.00 -
P/RPS 0.50 1.08 1.38 0.67 0.69 0.60 0.51 -0.32%
P/EPS 10.69 12.35 12.80 16.95 10.85 7.59 9.54 1.91%
EY 9.36 8.10 7.82 5.90 9.22 13.18 10.48 -1.86%
DY 3.90 4.88 3.69 3.91 5.67 6.25 5.80 -6.39%
P/NAPS 2.17 1.43 2.36 1.25 1.41 1.26 1.16 10.99%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 28/02/17 26/02/16 26/02/15 25/02/14 26/02/13 28/02/12 -
Price 0.89 1.80 2.42 1.30 1.38 1.28 0.99 -
P/RPS 0.45 1.18 1.24 0.68 0.67 0.64 0.51 -2.06%
P/EPS 9.76 13.56 11.43 17.22 10.62 8.09 9.45 0.53%
EY 10.25 7.38 8.75 5.81 9.42 12.36 10.59 -0.54%
DY 4.27 4.44 4.13 3.85 5.80 5.86 5.86 -5.13%
P/NAPS 1.98 1.57 2.10 1.27 1.38 1.35 1.15 9.46%

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