[TOMYPAK] YoY TTM Result on 31-Mar-2015 [#1]

Stock

[TOMYPAK] TOMYPAK HOLDINGS BHD

Announcement Date

28-May-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Mar-2015 [#1]

Profit Trend

QoQ- 46.25%

YoY- -1.69%

Quarter Report

Tomypak Holdings Bhd 310315.pdf

Latest QR

Upcoming QR

TOMYPAK's Result

TOMYPAK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
TTM Result
Revenue	202,758	213,461	213,353	205,151	225,474	219,590	213,201	-0.83%
YoY %	-5.01%	0.05%	4.00%	-9.01%	2.68%	3.00%	-	-
Horiz. %	95.10%	100.12%	100.07%	96.22%	105.76%	103.00%	100.00%	-
PBT	4,445	25,226	28,377	16,776	17,584	23,060	15,672	-18.93%
YoY %	-82.38%	-11.10%	69.15%	-4.60%	-23.75%	47.14%	-	-
Horiz. %	28.36%	160.96%	181.07%	107.04%	112.20%	147.14%	100.00%	-
Tax	192	-4,112	-7,030	-4,709	-5,309	-5,880	-3,746	-
YoY %	104.67%	41.51%	-49.29%	11.30%	9.71%	-56.97%	-	-
Horiz. %	-5.13%	109.77%	187.67%	125.71%	141.72%	156.97%	100.00%	-
NP	4,637	21,114	21,347	12,067	12,275	17,180	11,926	-14.56%
YoY %	-78.04%	-1.09%	76.90%	-1.69%	-28.55%	44.06%	-	-
Horiz. %	38.88%	177.04%	179.00%	101.18%	102.93%	144.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,623	21,171	21,347	12,067	12,275	17,180	11,926	-14.60%
YoY %	-78.16%	-0.82%	76.90%	-1.69%	-28.55%	44.06%	-	-
Horiz. %	38.76%	177.52%	179.00%	101.18%	102.93%	144.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-4.32%	16.30%	24.77%	28.07%	30.19%	25.50%	23.90%	-
YoY %	-126.50%	-34.19%	-11.76%	-7.02%	18.39%	6.69%	-	-
Horiz. %	-18.08%	68.20%	103.64%	117.45%	126.32%	106.69%	100.00%	-
Total Cost	198,121	192,347	192,006	193,084	213,199	202,410	201,275	-0.26%
YoY %	3.00%	0.18%	-0.56%	-9.43%	5.33%	0.56%	-	-
Horiz. %	98.43%	95.56%	95.39%	95.93%	105.92%	100.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	197,265	193,312	125,819	114,853	108,397	107,117	96,064	12.73%
YoY %	2.04%	53.64%	9.55%	5.96%	1.19%	11.51%	-	-
Horiz. %	205.35%	201.23%	130.97%	119.56%	112.84%	111.51%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Dividend
Div	3,385	11,761	11,482	4,913	8,753	8,737	6,413	-10.09%
YoY %	-71.22%	2.43%	133.71%	-43.87%	0.18%	36.24%	-	-
Horiz. %	52.78%	183.39%	179.04%	76.61%	136.49%	136.24%	100.00%	-
Div Payout %	73.22%	55.56%	53.79%	40.72%	71.31%	50.86%	53.78%	-
YoY %	31.79%	3.29%	32.10%	-42.90%	40.21%	-5.43%	-	-
Horiz. %	136.15%	103.31%	100.02%	75.72%	132.60%	94.57%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Equity
Net Worth	197,265	193,312	125,819	114,853	108,397	107,117	96,064	12.73%
YoY %	2.04%	53.64%	9.55%	5.96%	1.19%	11.51%	-	-
Horiz. %	205.35%	201.23%	130.97%	119.56%	112.84%	111.51%	100.00%	-
NOSH	419,732	165,224	109,408	109,383	109,492	109,303	109,164	25.15%
YoY %	154.04%	51.02%	0.02%	-0.10%	0.17%	0.13%	-	-
Horiz. %	384.50%	151.35%	100.22%	100.20%	100.30%	100.13%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Ratio Analysis
NP Margin	2.29%	9.89%	10.01%	5.88%	5.44%	7.82%	5.59%	-
YoY %	-76.85%	-1.20%	70.24%	8.09%	-30.43%	39.89%	-	-
Horiz. %	40.97%	176.92%	179.07%	105.19%	97.32%	139.89%	100.00%	-
ROE	2.34%	10.95%	16.97%	10.51%	11.32%	16.04%	12.41%	-
YoY %	-78.63%	-35.47%	61.47%	-7.16%	-29.43%	29.25%	-	-
Horiz. %	18.86%	88.24%	136.74%	84.69%	91.22%	129.25%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Per Share
RPS	48.31	129.19	195.01	187.55	205.93	200.90	195.30	-20.76%
YoY %	-62.61%	-33.75%	3.98%	-8.93%	2.50%	2.87%	-	-
Horiz. %	24.74%	66.15%	99.85%	96.03%	105.44%	102.87%	100.00%	-
EPS	1.10	12.81	19.51	11.03	11.21	15.72	10.92	-31.77%
YoY %	-91.41%	-34.34%	76.88%	-1.61%	-28.69%	43.96%	-	-
Horiz. %	10.07%	117.31%	178.66%	101.01%	102.66%	143.96%	100.00%	-
DPS	0.81	7.12	10.50	4.50	8.00	8.00	5.90	-28.16%
YoY %	-88.62%	-32.19%	133.33%	-43.75%	0.00%	35.59%	-	-
Horiz. %	13.73%	120.68%	177.97%	76.27%	135.59%	135.59%	100.00%	-
NAPS	0.47	1.17	1.15	1.05	0.99	0.98	0.88	-9.92%
YoY %	-59.83%	1.74%	9.52%	6.06%	1.02%	11.36%	-	-
Horiz. %	53.41%	132.95%	130.68%	119.32%	112.50%	111.36%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 109,383
RPS	47.03	49.51	49.49	47.59	52.30	50.94	49.45	-0.83%
YoY %	-5.01%	0.04%	3.99%	-9.01%	2.67%	3.01%	-	-
Horiz. %	95.11%	100.12%	100.08%	96.24%	105.76%	103.01%	100.00%	-
EPS	1.07	4.91	4.95	2.80	2.85	3.99	2.77	-14.65%
YoY %	-78.21%	-0.81%	76.79%	-1.75%	-28.57%	44.04%	-	-
Horiz. %	38.63%	177.26%	178.70%	101.08%	102.89%	144.04%	100.00%	-
DPS	0.79	2.73	2.66	1.14	2.03	2.03	1.49	-10.03%
YoY %	-71.06%	2.63%	133.33%	-43.84%	0.00%	36.24%	-	-
Horiz. %	53.02%	183.22%	178.52%	76.51%	136.24%	136.24%	100.00%	-
NAPS	0.4576	0.4484	0.2918	0.2664	0.2514	0.2485	0.2228	12.73%
YoY %	2.05%	53.67%	9.53%	5.97%	1.17%	11.54%	-	-
Horiz. %	205.39%	201.26%	130.97%	119.57%	112.84%	111.54%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	-
Price	0.84	2.09	2.44	1.37	1.37	1.28	0.96	-
P/RPS	1.74	1.62	1.25	0.73	0.67	0.64	0.49	23.50%
YoY %	7.41%	29.60%	71.23%	8.96%	4.69%	30.61%	-	-
Horiz. %	355.10%	330.61%	255.10%	148.98%	136.73%	130.61%	100.00%	-
P/EPS	76.26	16.31	12.51	12.42	12.22	8.14	8.79	43.32%
YoY %	367.57%	30.38%	0.72%	1.64%	50.12%	-7.39%	-	-
Horiz. %	867.58%	185.55%	142.32%	141.30%	139.02%	92.61%	100.00%	-
EY	1.31	6.13	8.00	8.05	8.18	12.28	11.38	-30.24%
YoY %	-78.63%	-23.38%	-0.62%	-1.59%	-33.39%	7.91%	-	-
Horiz. %	11.51%	53.87%	70.30%	70.74%	71.88%	107.91%	100.00%	-
DY	0.96	3.41	4.30	3.28	5.84	6.25	6.15	-26.61%
YoY %	-71.85%	-20.70%	31.10%	-43.84%	-6.56%	1.63%	-	-
Horiz. %	15.61%	55.45%	69.92%	53.33%	94.96%	101.63%	100.00%	-
P/NAPS	1.79	1.79	2.12	1.30	1.38	1.31	1.09	8.61%
YoY %	0.00%	-15.57%	63.08%	-5.80%	5.34%	20.18%	-	-
Horiz. %	164.22%	164.22%	194.50%	119.27%	126.61%	120.18%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	23/11/18	18/05/17	18/05/16	28/05/15	22/05/14	23/05/13	18/05/12	-
Price	0.685	2.39	2.56	1.75	1.39	1.47	0.90	-
P/RPS	1.42	1.85	1.31	0.93	0.67	0.73	0.46	20.65%
YoY %	-23.24%	41.22%	40.86%	38.81%	-8.22%	58.70%	-	-
Horiz. %	308.70%	402.17%	284.78%	202.17%	145.65%	158.70%	100.00%	-
P/EPS	62.19	18.65	13.12	15.86	12.40	9.35	8.24	40.03%
YoY %	233.46%	42.15%	-17.28%	27.90%	32.62%	13.47%	-	-
Horiz. %	754.73%	226.33%	159.22%	192.48%	150.49%	113.47%	100.00%	-
EY	1.61	5.36	7.62	6.30	8.07	10.69	12.14	-28.57%
YoY %	-69.96%	-29.66%	20.95%	-21.93%	-24.51%	-11.94%	-	-
Horiz. %	13.26%	44.15%	62.77%	51.89%	66.47%	88.06%	100.00%	-
DY	1.18	2.98	4.10	2.57	5.76	5.44	6.56	-24.85%
YoY %	-60.40%	-27.32%	59.53%	-55.38%	5.88%	-17.07%	-	-
Horiz. %	17.99%	45.43%	62.50%	39.18%	87.80%	82.93%	100.00%	-
P/NAPS	1.46	2.04	2.23	1.67	1.40	1.50	1.02	6.15%
YoY %	-28.43%	-8.52%	33.53%	19.29%	-6.67%	47.06%	-	-
Horiz. %	143.14%	200.00%	218.63%	163.73%	137.25%	147.06%	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