[TOMYPAK] YoY TTM Result on 30-Jun-2015 [#2]

Stock

[TOMYPAK] TOMYPAK HOLDINGS BHD

Announcement Date

20-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 41.49%

YoY- 78.35%

Quarter Report

Tomypak Holdings Bhd 300615.pdf

Latest QR

Upcoming QR

TOMYPAK's Result

TOMYPAK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	180,873	208,953	220,390	203,596	219,023	221,459	214,337	-2.78%
YoY %	-13.44%	-5.19%	8.25%	-7.04%	-1.10%	3.32%	-	-
Horiz. %	84.39%	97.49%	102.82%	94.99%	102.19%	103.32%	100.00%	-
PBT	-3,358	22,772	27,024	23,362	13,922	20,893	19,815	-
YoY %	-114.75%	-15.73%	15.68%	67.81%	-33.37%	5.44%	-	-
Horiz. %	-16.95%	114.92%	136.38%	117.90%	70.26%	105.44%	100.00%	-
Tax	2,570	-2,720	-6,380	-6,289	-4,349	-5,656	-5,186	-
YoY %	194.49%	57.37%	-1.45%	-44.61%	23.11%	-9.06%	-	-
Horiz. %	-49.56%	52.45%	123.02%	121.27%	83.86%	109.06%	100.00%	-
NP	-788	20,052	20,644	17,073	9,573	15,237	14,629	-
YoY %	-103.93%	-2.87%	20.92%	78.35%	-37.17%	4.16%	-	-
Horiz. %	-5.39%	137.07%	141.12%	116.71%	65.44%	104.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-809	20,118	20,646	17,073	9,573	15,237	14,629	-
YoY %	-104.02%	-2.56%	20.93%	78.35%	-37.17%	4.16%	-	-
Horiz. %	-5.53%	137.52%	141.13%	116.71%	65.44%	104.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	11.94%	23.61%	26.92%	31.24%	27.07%	26.17%	-
YoY %	-	-49.43%	-12.30%	-13.83%	15.40%	3.44%	-	-
Horiz. %	-	45.62%	90.22%	102.87%	119.37%	103.44%	100.00%	-
Total Cost	181,661	188,901	199,746	186,523	209,450	206,222	199,708	-1.56%
YoY %	-3.83%	-5.43%	7.09%	-10.95%	1.57%	3.26%	-	-
Horiz. %	90.96%	94.59%	100.02%	93.40%	104.88%	103.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	192,899	46,372	127,630	119,264	106,493	108,468	100,464	11.48%
YoY %	315.98%	-63.67%	7.01%	11.99%	-1.82%	7.97%	-	-
Horiz. %	192.01%	46.16%	127.04%	118.71%	106.00%	107.97%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	2,595	9,998	11,299	6,561	7,649	8,744	7,077	-15.39%
YoY %	-74.04%	-11.51%	72.21%	-14.22%	-12.52%	23.56%	-	-
Horiz. %	36.67%	141.27%	159.66%	92.71%	108.08%	123.56%	100.00%	-
Div Payout %	0.00%	49.70%	54.73%	38.43%	79.90%	57.39%	48.38%	-
YoY %	0.00%	-9.19%	42.41%	-51.90%	39.22%	18.62%	-	-
Horiz. %	0.00%	102.73%	113.13%	79.43%	165.15%	118.62%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	192,899	46,372	127,630	119,264	106,493	108,468	100,464	11.48%
YoY %	315.98%	-63.67%	7.01%	11.99%	-1.82%	7.97%	-	-
Horiz. %	192.01%	46.16%	127.04%	118.71%	106.00%	107.97%	100.00%	-
NOSH	419,752	98,665	127,630	109,417	108,666	109,563	109,200	25.14%
YoY %	325.43%	-22.69%	16.65%	0.69%	-0.82%	0.33%	-	-
Horiz. %	384.39%	90.35%	116.88%	100.20%	99.51%	100.33%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	-0.44%	9.60%	9.37%	8.39%	4.37%	6.88%	6.83%	-
YoY %	-104.58%	2.45%	11.68%	91.99%	-36.48%	0.73%	-	-
Horiz. %	-6.44%	140.56%	137.19%	122.84%	63.98%	100.73%	100.00%	-
ROE	-0.42%	43.38%	16.18%	14.32%	8.99%	14.05%	14.56%	-
YoY %	-100.97%	168.11%	12.99%	59.29%	-36.01%	-3.50%	-	-
Horiz. %	-2.88%	297.94%	111.13%	98.35%	61.74%	96.50%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	43.13	211.78	172.68	186.07	201.55	202.13	196.28	-22.30%
YoY %	-79.63%	22.64%	-7.20%	-7.68%	-0.29%	2.98%	-	-
Horiz. %	21.97%	107.90%	87.98%	94.80%	102.68%	102.98%	100.00%	-
EPS	-0.19	20.39	16.18	15.60	8.81	13.91	13.40	-
YoY %	-100.93%	26.02%	3.72%	77.07%	-36.66%	3.81%	-	-
Horiz. %	-1.42%	152.16%	120.75%	116.42%	65.75%	103.81%	100.00%	-
DPS	0.62	10.13	8.85	6.00	7.00	8.00	6.50	-32.39%
YoY %	-93.88%	14.46%	47.50%	-14.29%	-12.50%	23.08%	-	-
Horiz. %	9.54%	155.85%	136.15%	92.31%	107.69%	123.08%	100.00%	-
NAPS	0.46	0.47	1.00	1.09	0.98	0.99	0.92	-10.90%
YoY %	-2.13%	-53.00%	-8.26%	11.22%	-1.01%	7.61%	-	-
Horiz. %	50.00%	51.09%	108.70%	118.48%	106.52%	107.61%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 109,417
RPS	41.95	48.47	51.12	47.23	50.80	51.37	49.72	-2.79%
YoY %	-13.45%	-5.18%	8.24%	-7.03%	-1.11%	3.32%	-	-
Horiz. %	84.37%	97.49%	102.82%	94.99%	102.17%	103.32%	100.00%	-
EPS	-0.19	4.67	4.79	3.96	2.22	3.53	3.39	-
YoY %	-104.07%	-2.51%	20.96%	78.38%	-37.11%	4.13%	-	-
Horiz. %	-5.60%	137.76%	141.30%	116.81%	65.49%	104.13%	100.00%	-
DPS	0.60	2.32	2.62	1.52	1.77	2.03	1.64	-15.42%
YoY %	-74.14%	-11.45%	72.37%	-14.12%	-12.81%	23.78%	-	-
Horiz. %	36.59%	141.46%	159.76%	92.68%	107.93%	123.78%	100.00%	-
NAPS	0.4474	0.1076	0.296	0.2766	0.247	0.2516	0.233	11.48%
YoY %	315.80%	-63.65%	7.01%	11.98%	-1.83%	7.98%	-	-
Horiz. %	192.02%	46.18%	127.04%	118.71%	106.01%	107.98%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	0.82	0.985	1.90	1.62	1.36	1.38	0.92	-
P/RPS	1.90	0.47	1.10	0.87	0.67	0.68	0.47	26.20%
YoY %	304.26%	-57.27%	26.44%	29.85%	-1.47%	44.68%	-	-
Horiz. %	404.26%	100.00%	234.04%	185.11%	142.55%	144.68%	100.00%	-
P/EPS	-425.05	4.83	11.75	10.38	15.44	9.92	6.87	-
YoY %	-8,900.21%	-58.89%	13.20%	-32.77%	55.65%	44.40%	-	-
Horiz. %	-6,187.05%	70.31%	171.03%	151.09%	224.75%	144.40%	100.00%	-
EY	-0.24	20.70	8.51	9.63	6.48	10.08	14.56	-
YoY %	-101.16%	143.24%	-11.63%	48.61%	-35.71%	-30.77%	-	-
Horiz. %	-1.65%	142.17%	58.45%	66.14%	44.51%	69.23%	100.00%	-
DY	0.75	10.29	4.66	3.70	5.15	5.80	7.07	-31.18%
YoY %	-92.71%	120.82%	25.95%	-28.16%	-11.21%	-17.96%	-	-
Horiz. %	10.61%	145.54%	65.91%	52.33%	72.84%	82.04%	100.00%	-
P/NAPS	1.78	2.10	1.90	1.49	1.39	1.39	1.00	10.08%
YoY %	-15.24%	10.53%	27.52%	7.19%	0.00%	39.00%	-	-
Horiz. %	178.00%	210.00%	190.00%	149.00%	139.00%	139.00%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	23/11/18	25/08/17	26/08/16	20/08/15	13/08/14	19/08/13	14/08/12	-
Price	0.685	0.99	1.71	1.74	1.30	1.52	1.10	-
P/RPS	1.59	0.47	0.99	0.94	0.64	0.75	0.56	18.98%
YoY %	238.30%	-52.53%	5.32%	46.87%	-14.67%	33.93%	-	-
Horiz. %	283.93%	83.93%	176.79%	167.86%	114.29%	133.93%	100.00%	-
P/EPS	-355.07	4.86	10.57	11.15	14.76	10.93	8.21	-
YoY %	-7,405.97%	-54.02%	-5.20%	-24.46%	35.04%	33.13%	-	-
Horiz. %	-4,324.85%	59.20%	128.75%	135.81%	179.78%	133.13%	100.00%	-
EY	-0.28	20.60	9.46	8.97	6.78	9.15	12.18	-
YoY %	-101.36%	117.76%	5.46%	32.30%	-25.90%	-24.88%	-	-
Horiz. %	-2.30%	169.13%	77.67%	73.65%	55.67%	75.12%	100.00%	-
DY	0.90	10.24	5.18	3.45	5.38	5.26	5.91	-26.91%
YoY %	-91.21%	97.68%	50.14%	-35.87%	2.28%	-11.00%	-	-
Horiz. %	15.23%	173.27%	87.65%	58.38%	91.03%	89.00%	100.00%	-
P/NAPS	1.49	2.11	1.71	1.60	1.33	1.54	1.20	3.67%
YoY %	-29.38%	23.39%	6.87%	20.30%	-13.64%	28.33%	-	-
Horiz. %	124.17%	175.83%	142.50%	133.33%	110.83%	128.33%	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