Highlights

[TOMYPAK] QoQ Quarter Result on 2017-09-30 [#3]

Stock [TOMYPAK]: TOMYPAK HOLDINGS BHD
Announcement Date 23-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -23.69%    YoY -     -10.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 30,425 52,396 45,369 52,683 52,310 53,918 51,168 -29.36%
  QoQ % -41.93% 15.49% -13.88% 0.71% -2.98% 5.37% -
  Horiz. % 59.46% 102.40% 88.67% 102.96% 102.23% 105.37% 100.00%
PBT -3,689 1,102 -3,882 3,111 4,114 6,679 7,364 -
  QoQ % -434.76% 128.39% -224.78% -24.38% -38.40% -9.30% -
  Horiz. % -50.10% 14.96% -52.72% 42.25% 55.87% 90.70% 100.00%
Tax 2,320 265 0 -15 -58 -430 -1,100 -
  QoQ % 775.47% 0.00% 0.00% 74.14% 86.51% 60.91% -
  Horiz. % -210.91% -24.09% -0.00% 1.36% 5.27% 39.09% 100.00%
NP -1,369 1,367 -3,882 3,096 4,056 6,249 6,264 -
  QoQ % -200.15% 135.21% -225.39% -23.67% -35.09% -0.24% -
  Horiz. % -21.86% 21.82% -61.97% 49.43% 64.75% 99.76% 100.00%
NP to SH -1,367 1,365 -3,909 3,102 4,065 6,262 6,306 -
  QoQ % -200.15% 134.92% -226.02% -23.69% -35.08% -0.70% -
  Horiz. % -21.68% 21.65% -61.99% 49.19% 64.46% 99.30% 100.00%
Tax Rate - % -24.05 % - % 0.48 % 1.41 % 6.44 % 14.94 % -
  QoQ % 0.00% 0.00% 0.00% -65.96% -78.11% -56.89% -
  Horiz. % 0.00% -160.98% 0.00% 3.21% 9.44% 43.11% 100.00%
Total Cost 31,794 51,029 49,251 49,587 48,254 47,669 44,904 -20.61%
  QoQ % -37.69% 3.61% -0.68% 2.76% 1.23% 6.16% -
  Horiz. % 70.80% 113.64% 109.68% 110.43% 107.46% 106.16% 100.00%
Net Worth 192,899 197,265 46,943 66,269 46,372 193,312 188,851 1.43%
  QoQ % -2.21% 320.21% -29.16% 42.91% -76.01% 2.36% -
  Horiz. % 102.14% 104.46% 24.86% 35.09% 24.56% 102.36% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - 1,259 208 1,127 789 3,304 3,284 -
  QoQ % 0.00% 503.50% -81.50% 42.91% -76.11% 0.61% -
  Horiz. % 0.00% 38.34% 6.35% 34.34% 24.03% 100.61% 100.00%
Div Payout % - % 92.24 % - % 36.36 % 19.42 % 52.77 % 52.08 % -
  QoQ % 0.00% 0.00% 0.00% 87.23% -63.20% 1.32% -
  Horiz. % 0.00% 177.11% 0.00% 69.82% 37.29% 101.32% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 192,899 197,265 46,943 66,269 46,372 193,312 188,851 1.43%
  QoQ % -2.21% 320.21% -29.16% 42.91% -76.01% 2.36% -
  Horiz. % 102.14% 104.46% 24.86% 35.09% 24.56% 102.36% 100.00%
NOSH 419,347 419,713 104,320 140,999 98,665 165,224 164,218 87.15%
  QoQ % -0.09% 302.33% -26.01% 42.91% -40.28% 0.61% -
  Horiz. % 255.36% 255.58% 63.53% 85.86% 60.08% 100.61% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -4.50 % 2.61 % -8.56 % 5.88 % 7.75 % 11.59 % 12.24 % -
  QoQ % -272.41% 130.49% -245.58% -24.13% -33.13% -5.31% -
  Horiz. % -36.76% 21.32% -69.93% 48.04% 63.32% 94.69% 100.00%
ROE -0.71 % 0.69 % -8.33 % 4.68 % 8.77 % 3.24 % 3.34 % -
  QoQ % -202.90% 108.28% -277.99% -46.64% 170.68% -2.99% -
  Horiz. % -21.26% 20.66% -249.40% 140.12% 262.57% 97.01% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 7.26 12.48 43.49 37.36 53.02 32.63 31.16 -62.24%
  QoQ % -41.83% -71.30% 16.41% -29.54% 62.49% 4.72% -
  Horiz. % 23.30% 40.05% 139.57% 119.90% 170.15% 104.72% 100.00%
EPS 0.33 0.33 -3.73 2.20 4.12 3.79 3.84 -80.61%
  QoQ % 0.00% 108.85% -269.55% -46.60% 8.71% -1.30% -
  Horiz. % 8.59% 8.59% -97.14% 57.29% 107.29% 98.70% 100.00%
DPS 0.00 0.30 0.20 0.80 0.80 2.00 2.00 -
  QoQ % 0.00% 50.00% -75.00% 0.00% -60.00% 0.00% -
  Horiz. % 0.00% 15.00% 10.00% 40.00% 40.00% 100.00% 100.00%
NAPS 0.4600 0.4700 0.4500 0.4700 0.4700 1.1700 1.1500 -45.80%
  QoQ % -2.13% 4.44% -4.26% 0.00% -59.83% 1.74% -
  Horiz. % 40.00% 40.87% 39.13% 40.87% 40.87% 101.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 420,359
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 7.24 12.46 10.79 12.53 12.44 12.83 12.17 -29.33%
  QoQ % -41.89% 15.48% -13.89% 0.72% -3.04% 5.42% -
  Horiz. % 59.49% 102.38% 88.66% 102.96% 102.22% 105.42% 100.00%
EPS -0.33 0.32 -0.93 0.74 0.97 1.49 1.50 -
  QoQ % -203.12% 134.41% -225.68% -23.71% -34.90% -0.67% -
  Horiz. % -22.00% 21.33% -62.00% 49.33% 64.67% 99.33% 100.00%
DPS 0.00 0.30 0.05 0.27 0.19 0.79 0.78 -
  QoQ % 0.00% 500.00% -81.48% 42.11% -75.95% 1.28% -
  Horiz. % 0.00% 38.46% 6.41% 34.62% 24.36% 101.28% 100.00%
NAPS 0.4589 0.4693 0.1117 0.1577 0.1103 0.4599 0.4493 1.42%
  QoQ % -2.22% 320.14% -29.17% 42.97% -76.02% 2.36% -
  Horiz. % 102.14% 104.45% 24.86% 35.10% 24.55% 102.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.8200 0.8400 0.9750 0.9200 0.9850 2.0900 1.6400 -
P/RPS 11.30 6.73 2.24 2.46 1.86 6.18 5.26 66.73%
  QoQ % 67.90% 200.45% -8.94% 32.26% -69.90% 17.49% -
  Horiz. % 214.83% 127.95% 42.59% 46.77% 35.36% 117.49% 100.00%
P/EPS -251.55 258.28 -26.02 41.82 23.91 51.98 42.71 -
  QoQ % -197.39% 1,092.62% -162.22% 74.91% -54.00% 21.70% -
  Horiz. % -588.97% 604.73% -60.92% 97.92% 55.98% 121.70% 100.00%
EY -0.40 0.39 -3.84 2.39 4.18 1.92 2.34 -
  QoQ % -202.56% 110.16% -260.67% -42.82% 117.71% -17.95% -
  Horiz. % -17.09% 16.67% -164.10% 102.14% 178.63% 82.05% 100.00%
DY 0.00 0.36 0.21 0.87 0.81 0.96 1.22 -
  QoQ % 0.00% 71.43% -75.86% 7.41% -15.62% -21.31% -
  Horiz. % 0.00% 29.51% 17.21% 71.31% 66.39% 78.69% 100.00%
P/NAPS 1.78 1.79 2.17 1.96 2.10 2.09 1.43 15.76%
  QoQ % -0.56% -17.51% 10.71% -6.67% 0.48% 46.15% -
  Horiz. % 124.48% 125.17% 151.75% 137.06% 146.85% 146.15% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/11/18 23/11/18 27/02/18 23/11/17 25/08/17 18/05/17 28/02/17 -
Price 0.6850 0.6850 0.8900 0.9900 0.9900 2.3900 1.7800 -
P/RPS 9.44 5.49 2.05 2.65 1.87 7.07 5.71 39.94%
  QoQ % 71.95% 167.80% -22.64% 41.71% -73.55% 23.82% -
  Horiz. % 165.32% 96.15% 35.90% 46.41% 32.75% 123.82% 100.00%
P/EPS -210.13 210.63 -23.75 45.00 24.03 59.44 46.35 -
  QoQ % -199.76% 986.86% -152.78% 87.27% -59.57% 28.24% -
  Horiz. % -453.35% 454.43% -51.24% 97.09% 51.84% 128.24% 100.00%
EY -0.48 0.47 -4.21 2.22 4.16 1.68 2.16 -
  QoQ % -202.13% 111.16% -289.64% -46.63% 147.62% -22.22% -
  Horiz. % -22.22% 21.76% -194.91% 102.78% 192.59% 77.78% 100.00%
DY 0.00 0.44 0.22 0.81 0.81 0.84 1.12 -
  QoQ % 0.00% 100.00% -72.84% 0.00% -3.57% -25.00% -
  Horiz. % 0.00% 39.29% 19.64% 72.32% 72.32% 75.00% 100.00%
P/NAPS 1.49 1.46 1.98 2.11 2.11 2.39 1.55 -2.60%
  QoQ % 2.05% -26.26% -6.16% 0.00% -11.72% 54.19% -
  Horiz. % 96.13% 94.19% 127.74% 136.13% 136.13% 154.19% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

358  383  588  911 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.04 
 DNEX-WD 0.045+0.025 
 TRIVE 0.01-0.005 
 PDZ 0.190.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 EDUSPEC 0.020.00 
 MQTECH 0.075-0.005 
 IRIS 0.28+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers