[TOMYPAK] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 3.59%
YoY- 170.77%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 49,562 52,683 51,557 55,761 51,568 58,304 53,804 -1.35%
PBT -456 3,111 4,615 8,460 3,410 5,705 5,640 -
Tax 2,711 -15 -1,132 -2,430 -1,183 -1,686 -1,280 -
NP 2,255 3,096 3,483 6,030 2,227 4,019 4,360 -10.40%
-
NP to SH 2,253 3,102 3,485 6,030 2,227 4,019 4,360 -10.41%
-
Tax Rate - 0.48% 24.53% 28.72% 34.69% 29.55% 22.70% -
Total Cost 47,307 49,587 48,074 49,731 49,341 54,285 49,444 -0.73%
-
Net Worth 197,090 66,269 148,046 122,347 108,075 108,119 102,716 11.46%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 1,127 2,620 3,277 1,091 2,184 2,185 -
Div Payout % - 36.36% 75.19% 54.35% 49.02% 54.35% 50.13% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 197,090 66,269 148,046 122,347 108,075 108,119 102,716 11.46%
NOSH 419,830 140,999 131,015 109,239 109,166 109,211 109,273 25.13%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.55% 5.88% 6.76% 10.81% 4.32% 6.89% 8.10% -
ROE 1.14% 4.68% 2.35% 4.93% 2.06% 3.72% 4.24% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 11.82 37.36 39.35 51.04 47.24 53.39 49.24 -21.15%
EPS 0.54 2.20 2.66 5.52 2.04 3.68 3.99 -28.33%
DPS 0.00 0.80 2.00 3.00 1.00 2.00 2.00 -
NAPS 0.47 0.47 1.13 1.12 0.99 0.99 0.94 -10.90%
Adjusted Per Share Value based on latest NOSH - 109,239
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 11.62 12.35 12.09 13.07 12.09 13.67 12.61 -1.35%
EPS 0.53 0.73 0.82 1.41 0.52 0.94 1.02 -10.33%
DPS 0.00 0.26 0.61 0.77 0.26 0.51 0.51 -
NAPS 0.462 0.1554 0.3471 0.2868 0.2534 0.2535 0.2408 11.46%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.73 0.92 1.63 2.05 1.30 1.40 1.05 -
P/RPS 6.18 2.46 4.14 4.02 2.75 2.62 2.13 19.41%
P/EPS 135.87 41.82 61.28 37.14 63.73 38.04 26.32 31.44%
EY 0.74 2.39 1.63 2.69 1.57 2.63 3.80 -23.85%
DY 0.00 0.87 1.23 1.46 0.77 1.43 1.90 -
P/NAPS 1.55 1.96 1.44 1.83 1.31 1.41 1.12 5.56%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 23/11/17 25/11/16 25/11/15 14/11/14 21/11/13 26/11/12 -
Price 0.685 0.99 1.64 2.70 1.30 1.42 1.17 -
P/RPS 5.80 2.65 4.17 5.29 2.75 2.66 2.38 15.99%
P/EPS 127.50 45.00 61.65 48.91 63.73 38.59 29.32 27.74%
EY 0.78 2.22 1.62 2.04 1.57 2.59 3.41 -21.78%
DY 0.00 0.81 1.22 1.11 0.77 1.41 1.71 -
P/NAPS 1.46 2.11 1.45 2.41 1.31 1.43 1.24 2.75%

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