[TOMYPAK] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -0.76%
YoY- 61.82%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 35,999 45,369 51,168 56,449 50,139 53,387 54,860 -6.77%
PBT -8,604 -3,882 7,364 7,334 4,454 4,488 5,542 -
Tax 4,483 0 -1,100 -1,350 -756 -1,260 -1,636 -
NP -4,121 -3,882 6,264 5,984 3,698 3,228 3,906 -
-
NP to SH -4,113 -3,909 6,306 5,984 3,698 3,228 3,906 -
-
Tax Rate - - 14.94% 18.41% 16.97% 28.07% 29.52% -
Total Cost 40,120 49,251 44,904 50,465 46,441 50,159 50,954 -3.90%
-
Net Worth 192,817 46,943 188,851 125,806 111,596 109,423 103,650 10.89%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 208 3,284 3,281 1,094 2,188 2,182 -
Div Payout % - 0.00% 52.08% 54.84% 29.59% 67.80% 55.87% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 192,817 46,943 188,851 125,806 111,596 109,423 103,650 10.89%
NOSH 419,830 419,632 164,218 109,396 109,408 109,423 109,106 25.16%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -11.45% -8.56% 12.24% 10.60% 7.38% 6.05% 7.12% -
ROE -2.13% -8.33% 3.34% 4.76% 3.31% 2.95% 3.77% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 8.59 43.49 31.16 51.60 45.83 48.79 50.28 -25.49%
EPS -0.98 -3.73 3.84 5.47 3.38 2.95 3.58 -
DPS 0.00 0.20 2.00 3.00 1.00 2.00 2.00 -
NAPS 0.46 0.45 1.15 1.15 1.02 1.00 0.95 -11.38%
Adjusted Per Share Value based on latest NOSH - 109,396
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 8.44 10.64 12.00 13.23 11.75 12.52 12.86 -6.77%
EPS -0.96 -0.92 1.48 1.40 0.87 0.76 0.92 -
DPS 0.00 0.05 0.77 0.77 0.26 0.51 0.51 -
NAPS 0.452 0.1101 0.4427 0.2949 0.2616 0.2565 0.243 10.89%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.57 0.975 1.64 2.71 1.28 1.41 1.20 -
P/RPS 6.64 2.24 5.26 5.25 2.79 2.89 2.39 18.55%
P/EPS -58.09 -26.02 42.71 49.54 37.87 47.80 33.52 -
EY -1.72 -3.84 2.34 2.02 2.64 2.09 2.98 -
DY 0.00 0.21 1.22 1.11 0.78 1.42 1.67 -
P/NAPS 1.24 2.17 1.43 2.36 1.25 1.41 1.26 -0.26%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 28/02/17 26/02/16 26/02/15 25/02/14 26/02/13 -
Price 0.60 0.89 1.78 2.42 1.30 1.38 1.28 -
P/RPS 6.99 2.05 5.71 4.69 2.84 2.83 2.55 18.29%
P/EPS -61.15 -23.75 46.35 44.24 38.46 46.78 35.75 -
EY -1.64 -4.21 2.16 2.26 2.60 2.14 2.80 -
DY 0.00 0.22 1.12 1.24 0.77 1.45 1.56 -
P/NAPS 1.30 1.98 1.55 2.10 1.27 1.38 1.35 -0.62%

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