[TOMYPAK] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock

[TOMYPAK] TOMYPAK HOLDINGS BHD

Announcement Date

25-Nov-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- -6.4%

YoY- -29.47%

Quarter Report

TOMYPAK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Annualized Quarter Result
Revenue	151,866	176,510	211,881	212,986	210,200	211,868	228,133	-6.55%
YoY %	-13.96%	-16.69%	-0.52%	1.33%	-0.79%	-7.13%	-	-
Horiz. %	66.57%	77.37%	92.88%	93.36%	92.14%	92.87%	100.00%	-
PBT	-15,393	-4,057	18,538	21,126	31,945	9,518	20,553	-
YoY %	-279.42%	-121.88%	-12.25%	-33.87%	235.63%	-53.69%	-	-
Horiz. %	-74.89%	-19.74%	90.20%	102.79%	155.43%	46.31%	100.00%	-
Tax	-10	7,061	-670	-4,976	-9,040	-3,446	-5,901	-65.45%
YoY %	-100.14%	1,153.88%	86.54%	44.96%	-162.33%	41.60%	-	-
Horiz. %	0.17%	-119.66%	11.35%	84.32%	153.19%	58.40%	100.00%	-
NP	-15,404	3,004	17,868	16,150	22,905	6,072	14,652	-
YoY %	-612.78%	-83.19%	10.64%	-29.49%	277.22%	-58.56%	-	-
Horiz. %	-105.13%	20.50%	121.95%	110.22%	156.33%	41.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-15,390	3,001	17,901	16,156	22,905	6,072	14,652	-
YoY %	-612.83%	-83.24%	10.80%	-29.47%	277.22%	-58.56%	-	-
Horiz. %	-105.04%	20.48%	122.17%	110.26%	156.33%	41.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	3.61%	23.55%	28.30%	36.21%	28.71%	-
YoY %	-	-	-84.67%	-16.78%	-21.84%	26.12%	-	-
Horiz. %	-	-	12.57%	82.03%	98.57%	126.12%	100.00%	-
Total Cost	167,270	173,506	194,013	196,836	187,294	205,796	213,481	-3.98%
YoY %	-3.59%	-10.57%	-1.43%	5.09%	-8.99%	-3.60%	-	-
Horiz. %	78.35%	81.27%	90.88%	92.20%	87.73%	96.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	180,138	197,090	128,517	152,304	122,239	108,376	108,357	8.83%
YoY %	-8.60%	53.36%	-15.62%	24.60%	12.79%	0.02%	-	-
Horiz. %	166.24%	181.89%	118.61%	140.56%	112.81%	100.02%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	-	-	13,125	10,782	10,186	5,838	8,756	-
YoY %	-	-	21.73%	5.85%	74.48%	-33.33%	-	-
Horiz. %	-	-	149.90%	123.14%	116.33%	66.67%	100.00%	-
Div Payout %	-	-	73.32%	66.74%	44.47%	96.15%	59.76%	-
YoY %	-	-	9.86%	50.08%	-53.75%	60.89%	-	-
Horiz. %	-	-	122.69%	111.68%	74.41%	160.89%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	180,138	197,090	128,517	152,304	122,239	108,376	108,357	8.83%
YoY %	-8.60%	53.36%	-15.62%	24.60%	12.79%	0.02%	-	-
Horiz. %	166.24%	181.89%	118.61%	140.56%	112.81%	100.02%	100.00%	-
NOSH	419,864	419,830	273,441	134,783	109,142	109,471	109,452	25.10%
YoY %	0.01%	53.54%	102.87%	23.49%	-0.30%	0.02%	-	-
Horiz. %	383.61%	383.57%	249.83%	123.14%	99.72%	100.02%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	-10.14%	1.70%	8.43%	7.58%	10.90%	2.87%	6.42%	-
YoY %	-696.47%	-79.83%	11.21%	-30.46%	279.79%	-55.30%	-	-
Horiz. %	-157.94%	26.48%	131.31%	118.07%	169.78%	44.70%	100.00%	-
ROE	-8.54%	1.52%	13.93%	10.61%	18.74%	5.60%	13.52%	-
YoY %	-661.84%	-89.09%	31.29%	-43.38%	234.64%	-58.58%	-	-
Horiz. %	-63.17%	11.24%	103.03%	78.48%	138.61%	41.42%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	36.25	42.09	77.49	158.02	192.59	193.54	208.43	-25.27%
YoY %	-13.88%	-45.68%	-50.96%	-17.95%	-0.49%	-7.14%	-	-
Horiz. %	17.39%	20.19%	37.18%	75.81%	92.40%	92.86%	100.00%	-
EPS	-3.68	0.72	6.55	11.99	20.99	5.55	13.39	-
YoY %	-611.11%	-89.01%	-45.37%	-42.88%	278.20%	-58.55%	-	-
Horiz. %	-27.48%	5.38%	48.92%	89.54%	156.76%	41.45%	100.00%	-
DPS	0.00	0.00	4.80	8.00	9.33	5.33	8.00	-
YoY %	0.00%	0.00%	-40.00%	-14.26%	75.05%	-33.38%	-	-
Horiz. %	0.00%	0.00%	60.00%	100.00%	116.62%	66.62%	100.00%	-
NAPS	0.43	0.47	0.47	1.13	1.12	0.99	0.99	-12.97%
YoY %	-8.51%	0.00%	-58.41%	0.89%	13.13%	0.00%	-	-
Horiz. %	43.43%	47.47%	47.47%	114.14%	113.13%	100.00%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 131,015
RPS	35.23	40.94	49.15	49.40	48.76	49.14	52.92	-6.55%
YoY %	-13.95%	-16.70%	-0.51%	1.31%	-0.77%	-7.14%	-	-
Horiz. %	66.57%	77.36%	92.88%	93.35%	92.14%	92.86%	100.00%	-
EPS	-3.57	0.70	4.15	3.75	5.31	1.41	3.40	-
YoY %	-610.00%	-83.13%	10.67%	-29.38%	276.60%	-58.53%	-	-
Horiz. %	-105.00%	20.59%	122.06%	110.29%	156.18%	41.47%	100.00%	-
DPS	0.00	0.00	3.04	2.50	2.36	1.35	2.03	-
YoY %	0.00%	0.00%	21.60%	5.93%	74.81%	-33.50%	-	-
Horiz. %	0.00%	0.00%	149.75%	123.15%	116.26%	66.50%	100.00%	-
NAPS	0.4178	0.4572	0.2981	0.3533	0.2835	0.2514	0.2513	8.83%
YoY %	-8.62%	53.37%	-15.62%	24.62%	12.77%	0.04%	-	-
Horiz. %	166.26%	181.93%	118.62%	140.59%	112.81%	100.04%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	0.505	0.73	0.92	1.63	2.05	1.30	1.40	-
P/RPS	1.39	1.73	1.19	1.03	1.06	0.67	0.67	12.92%
YoY %	-19.65%	45.38%	15.53%	-2.83%	58.21%	0.00%	-	-
Horiz. %	207.46%	258.21%	177.61%	153.73%	158.21%	100.00%	100.00%	-
P/EPS	-13.75	101.99	14.05	13.60	9.77	23.44	10.46	-
YoY %	-113.48%	625.91%	3.31%	39.20%	-58.32%	124.09%	-	-
Horiz. %	-131.45%	975.05%	134.32%	130.02%	93.40%	224.09%	100.00%	-
EY	-7.27	0.98	7.12	7.35	10.24	4.27	9.56	-
YoY %	-841.84%	-86.24%	-3.13%	-28.22%	139.81%	-55.33%	-	-
Horiz. %	-76.05%	10.25%	74.48%	76.88%	107.11%	44.67%	100.00%	-
DY	0.00	0.00	5.22	4.91	4.55	4.10	5.71	-
YoY %	0.00%	0.00%	6.31%	7.91%	10.98%	-28.20%	-	-
Horiz. %	0.00%	0.00%	91.42%	85.99%	79.68%	71.80%	100.00%	-
P/NAPS	1.17	1.55	1.96	1.44	1.83	1.31	1.41	-3.06%
YoY %	-24.52%	-20.92%	36.11%	-21.31%	39.69%	-7.09%	-	-
Horiz. %	82.98%	109.93%	139.01%	102.13%	129.79%	92.91%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	28/11/19	23/11/18	23/11/17	25/11/16	25/11/15	14/11/14	21/11/13	-
Price	0.52	0.685	0.99	1.64	2.70	1.30	1.42	-
P/RPS	1.43	1.63	1.28	1.04	1.40	0.67	0.68	13.18%
YoY %	-12.27%	27.34%	23.08%	-25.71%	108.96%	-1.47%	-	-
Horiz. %	210.29%	239.71%	188.24%	152.94%	205.88%	98.53%	100.00%	-
P/EPS	-14.15	95.71	15.12	13.68	12.87	23.44	10.61	-
YoY %	-114.78%	533.00%	10.53%	6.29%	-45.09%	120.92%	-	-
Horiz. %	-133.36%	902.07%	142.51%	128.93%	121.30%	220.92%	100.00%	-
EY	-7.07	1.04	6.61	7.31	7.77	4.27	9.43	-
YoY %	-779.81%	-84.27%	-9.58%	-5.92%	81.97%	-54.72%	-	-
Horiz. %	-74.97%	11.03%	70.10%	77.52%	82.40%	45.28%	100.00%	-
DY	0.00	0.00	4.85	4.88	3.46	4.10	5.63	-
YoY %	0.00%	0.00%	-0.61%	41.04%	-15.61%	-27.18%	-	-
Horiz. %	0.00%	0.00%	86.15%	86.68%	61.46%	72.82%	100.00%	-
P/NAPS	1.21	1.46	2.11	1.45	2.41	1.31	1.43	-2.74%
YoY %	-17.12%	-30.81%	45.52%	-39.83%	83.97%	-8.39%	-	-
Horiz. %	84.62%	102.10%	147.55%	101.40%	168.53%	91.61%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos