[TOMYPAK] YoY Quarter Result on 30-Jun-2016 [#2]

Stock

[TOMYPAK] TOMYPAK HOLDINGS BHD

Announcement Date

26-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 45.73%

YoY- -12.08%

Quarter Report

TOMYPAK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Quarter Result
Revenue	41,060	30,425	52,310	56,818	49,781	51,336	57,787	-5.53%
YoY %	34.95%	-41.84%	-7.93%	14.14%	-3.03%	-11.16%	-	-
Horiz. %	71.05%	52.65%	90.52%	98.32%	86.15%	88.84%	100.00%	-
PBT	-3,416	-3,689	4,114	6,568	7,921	1,335	4,997	-
YoY %	7.40%	-189.67%	-37.36%	-17.08%	493.33%	-73.28%	-	-
Horiz. %	-68.36%	-73.82%	82.33%	131.44%	158.52%	26.72%	100.00%	-
Tax	730	2,320	-58	-1,450	-2,100	-520	-1,480	-
YoY %	-68.53%	4,100.00%	96.00%	30.95%	-303.85%	64.86%	-	-
Horiz. %	-49.32%	-156.76%	3.92%	97.97%	141.89%	35.14%	100.00%	-
NP	-2,686	-1,369	4,056	5,118	5,821	815	3,517	-
YoY %	-96.20%	-133.75%	-20.75%	-12.08%	614.23%	-76.83%	-	-
Horiz. %	-76.37%	-38.93%	115.33%	145.52%	165.51%	23.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-2,678	-1,367	4,065	5,118	5,821	815	3,517	-
YoY %	-95.90%	-133.63%	-20.57%	-12.08%	614.23%	-76.83%	-	-
Horiz. %	-76.14%	-38.87%	115.58%	145.52%	165.51%	23.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	1.41%	22.08%	26.51%	38.95%	29.62%	-
YoY %	-	-	-93.61%	-16.71%	-31.94%	31.50%	-	-
Horiz. %	-	-	4.76%	74.54%	89.50%	131.50%	100.00%	-
Total Cost	43,746	31,794	48,254	51,700	43,960	50,521	54,270	-3.52%
YoY %	37.59%	-34.11%	-6.67%	17.61%	-12.99%	-6.91%	-	-
Horiz. %	80.61%	58.58%	88.91%	95.26%	81.00%	93.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	188,516	192,899	46,372	142,946	119,264	106,493	108,468	9.64%
YoY %	-2.27%	315.98%	-67.56%	19.86%	11.99%	-1.82%	-	-
Horiz. %	173.80%	177.84%	42.75%	131.79%	109.95%	98.18%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	-	-	789	2,552	2,735	1,086	2,191	-
YoY %	-	-	-69.08%	-6.69%	151.84%	-50.43%	-	-
Horiz. %	-	-	36.01%	116.48%	124.83%	49.57%	100.00%	-
Div Payout %	-	-	19.42%	49.88%	46.99%	133.33%	62.31%	-
YoY %	-	-	-61.07%	6.15%	-64.76%	113.98%	-	-
Horiz. %	-	-	31.17%	80.05%	75.41%	213.98%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	188,516	192,899	46,372	142,946	119,264	106,493	108,468	9.64%
YoY %	-2.27%	315.98%	-67.56%	19.86%	11.99%	-1.82%	-	-
Horiz. %	173.80%	177.84%	42.75%	131.79%	109.95%	98.18%	100.00%	-
NOSH	419,864	419,752	98,665	127,630	109,417	108,666	109,563	25.08%
YoY %	0.03%	325.43%	-22.69%	16.65%	0.69%	-0.82%	-	-
Horiz. %	383.22%	383.11%	90.05%	116.49%	99.87%	99.18%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	-6.54%	-4.50%	7.75%	9.01%	11.69%	1.59%	6.09%	-
YoY %	-45.33%	-158.06%	-13.98%	-22.93%	635.22%	-73.89%	-	-
Horiz. %	-107.39%	-73.89%	127.26%	147.95%	191.95%	26.11%	100.00%	-
ROE	-1.42%	-0.71%	8.77%	3.58%	4.88%	0.77%	3.24%	-
YoY %	-100.00%	-108.10%	144.97%	-26.64%	533.77%	-76.23%	-	-
Horiz. %	-43.83%	-21.91%	270.68%	110.49%	150.62%	23.77%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	9.80	7.26	53.02	44.52	45.50	47.24	52.74	-24.44%
YoY %	34.99%	-86.31%	19.09%	-2.15%	-3.68%	-10.43%	-	-
Horiz. %	18.58%	13.77%	100.53%	84.41%	86.27%	89.57%	100.00%	-
EPS	-0.64	0.33	4.12	4.01	5.32	0.75	3.21	-
YoY %	-293.94%	-91.99%	2.74%	-24.62%	609.33%	-76.64%	-	-
Horiz. %	-19.94%	10.28%	128.35%	124.92%	165.73%	23.36%	100.00%	-
DPS	0.00	0.00	0.80	2.00	2.50	1.00	2.00	-
YoY %	0.00%	0.00%	-60.00%	-20.00%	150.00%	-50.00%	-	-
Horiz. %	0.00%	0.00%	40.00%	100.00%	125.00%	50.00%	100.00%	-
NAPS	0.45	0.46	0.47	1.12	1.09	0.98	0.99	-12.30%
YoY %	-2.17%	-2.13%	-58.04%	2.75%	11.22%	-1.01%	-	-
Horiz. %	45.45%	46.46%	47.47%	113.13%	110.10%	98.99%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 127,630
RPS	9.63	7.13	12.26	13.32	11.67	12.03	13.55	-5.53%
YoY %	35.06%	-41.84%	-7.96%	14.14%	-2.99%	-11.22%	-	-
Horiz. %	71.07%	52.62%	90.48%	98.30%	86.13%	88.78%	100.00%	-
EPS	-0.63	-0.32	0.95	1.20	1.36	0.19	0.82	-
YoY %	-96.88%	-133.68%	-20.83%	-11.76%	615.79%	-76.83%	-	-
Horiz. %	-76.83%	-39.02%	115.85%	146.34%	165.85%	23.17%	100.00%	-
DPS	0.00	0.00	0.19	0.60	0.64	0.25	0.51	-
YoY %	0.00%	0.00%	-68.33%	-6.25%	156.00%	-50.98%	-	-
Horiz. %	0.00%	0.00%	37.25%	117.65%	125.49%	49.02%	100.00%	-
NAPS	0.442	0.4522	0.1087	0.3351	0.2796	0.2497	0.2543	9.64%
YoY %	-2.26%	316.01%	-67.56%	19.85%	11.97%	-1.81%	-	-
Horiz. %	173.81%	177.82%	42.74%	131.77%	109.95%	98.19%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	0.50	0.82	0.985	1.90	1.62	1.36	1.38	-
P/RPS	5.10	11.30	1.86	4.27	3.56	2.88	2.62	11.73%
YoY %	-54.87%	507.53%	-56.44%	19.94%	23.61%	9.92%	-	-
Horiz. %	194.66%	431.30%	70.99%	162.98%	135.88%	109.92%	100.00%	-
P/EPS	-78.22	-251.55	23.91	47.38	30.45	181.33	42.99	-
YoY %	68.90%	-1,152.07%	-49.54%	55.60%	-83.21%	321.80%	-	-
Horiz. %	-181.95%	-585.14%	55.62%	110.21%	70.83%	421.80%	100.00%	-
EY	-1.28	-0.40	4.18	2.11	3.28	0.55	2.33	-
YoY %	-220.00%	-109.57%	98.10%	-35.67%	496.36%	-76.39%	-	-
Horiz. %	-54.94%	-17.17%	179.40%	90.56%	140.77%	23.61%	100.00%	-
DY	0.00	0.00	0.81	1.05	1.54	0.74	1.45	-
YoY %	0.00%	0.00%	-22.86%	-31.82%	108.11%	-48.97%	-	-
Horiz. %	0.00%	0.00%	55.86%	72.41%	106.21%	51.03%	100.00%	-
P/NAPS	1.11	1.78	2.10	1.70	1.49	1.39	1.39	-3.67%
YoY %	-37.64%	-15.24%	23.53%	14.09%	7.19%	0.00%	-	-
Horiz. %	79.86%	128.06%	151.08%	122.30%	107.19%	100.00%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	23/08/19	23/11/18	25/08/17	26/08/16	20/08/15	13/08/14	19/08/13	-
Price	0.49	0.685	0.99	1.71	1.74	1.30	1.52	-
P/RPS	5.00	9.44	1.87	3.84	3.82	2.75	2.88	9.62%
YoY %	-47.03%	404.81%	-51.30%	0.52%	38.91%	-4.51%	-	-
Horiz. %	173.61%	327.78%	64.93%	133.33%	132.64%	95.49%	100.00%	-
P/EPS	-76.65	-210.13	24.03	42.64	32.71	173.33	47.35	-
YoY %	63.52%	-974.45%	-43.64%	30.36%	-81.13%	266.06%	-	-
Horiz. %	-161.88%	-443.78%	50.75%	90.05%	69.08%	366.06%	100.00%	-
EY	-1.30	-0.48	4.16	2.35	3.06	0.58	2.11	-
YoY %	-170.83%	-111.54%	77.02%	-23.20%	427.59%	-72.51%	-	-
Horiz. %	-61.61%	-22.75%	197.16%	111.37%	145.02%	27.49%	100.00%	-
DY	0.00	0.00	0.81	1.17	1.44	0.77	1.32	-
YoY %	0.00%	0.00%	-30.77%	-18.75%	87.01%	-41.67%	-	-
Horiz. %	0.00%	0.00%	61.36%	88.64%	109.09%	58.33%	100.00%	-
P/NAPS	1.09	1.49	2.11	1.53	1.60	1.33	1.54	-5.59%
YoY %	-26.85%	-29.38%	37.91%	-4.38%	20.30%	-13.64%	-	-
Horiz. %	70.78%	96.75%	137.01%	99.35%	103.90%	86.36%	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