[TOMYPAK] YoY Cumulative Quarter 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- 52.05%
YoY- -20.46%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 158,061 168,382 204,280 210,942 214,099 209,039 224,487 -5.67%
PBT -11,811 -11,647 10,022 23,210 31,293 11,593 19,903 -
Tax -12 9,779 -443 -4,832 -8,130 -3,341 -5,686 -64.16%
NP -11,823 -1,868 9,579 18,378 23,163 8,252 14,217 -
-
NP to SH -11,812 -1,862 9,516 18,424 23,163 8,252 14,217 -
-
Tax Rate - - 4.42% 20.82% 25.98% 28.82% 28.57% -
Total Cost 169,884 170,250 194,701 192,564 190,936 200,787 210,270 -3.49%
-
Net Worth 180,107 192,817 46,943 159,545 125,766 111,483 109,361 8.66%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - 3,964 11,098 10,936 5,464 8,748 -
Div Payout % - - 41.66% 60.24% 47.21% 66.23% 61.54% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 180,107 192,817 46,943 159,545 125,766 111,483 109,361 8.66%
NOSH 420,063 419,830 419,632 138,734 109,362 109,298 109,361 25.13%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -7.48% -1.11% 4.69% 8.71% 10.82% 3.95% 6.33% -
ROE -6.56% -0.97% 20.27% 11.55% 18.42% 7.40% 13.00% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 37.74 40.17 195.82 152.05 195.77 191.26 205.27 -24.58%
EPS -2.82 -0.44 3.22 13.28 21.18 7.55 13.00 -
DPS 0.00 0.00 3.80 8.00 10.00 5.00 8.00 -
NAPS 0.43 0.46 0.45 1.15 1.15 1.02 1.00 -13.11%
Adjusted Per Share Value based on latest NOSH - 164,218
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 37.06 39.47 47.89 49.45 50.19 49.01 52.63 -5.67%
EPS -2.77 -0.44 2.23 4.32 5.43 1.93 3.33 -
DPS 0.00 0.00 0.93 2.60 2.56 1.28 2.05 -
NAPS 0.4222 0.452 0.1101 0.374 0.2948 0.2614 0.2564 8.66%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.50 0.57 0.975 1.64 2.71 1.28 1.41 -
P/RPS 1.32 1.42 0.50 1.08 1.38 0.67 0.69 11.41%
P/EPS -17.73 -128.32 10.69 12.35 12.80 16.95 10.85 -
EY -5.64 -0.78 9.36 8.10 7.82 5.90 9.22 -
DY 0.00 0.00 3.90 4.88 3.69 3.91 5.67 -
P/NAPS 1.16 1.24 2.17 1.43 2.36 1.25 1.41 -3.19%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 26/02/19 27/02/18 28/02/17 26/02/16 26/02/15 25/02/14 -
Price 0.465 0.60 0.89 1.78 2.42 1.30 1.38 -
P/RPS 1.23 1.49 0.45 1.17 1.24 0.68 0.67 10.65%
P/EPS -16.49 -135.07 9.76 13.40 11.43 17.22 10.62 -
EY -6.06 -0.74 10.25 7.46 8.75 5.81 9.42 -
DY 0.00 0.00 4.27 4.49 4.13 3.85 5.80 -
P/NAPS 1.08 1.30 1.98 1.55 2.10 1.27 1.38 -4.00%

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
Post a Comment