[TOMYPAK] QoQ Annualized Quarter Result on 30-Sep-2022 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 80.41%
YoY- -449.85%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 64,067 54,601 58,104 74,424 167,157 155,799 143,360 -41.63%
PBT 85,019 132,016 -28,524 -27,112 -134,351 -125,533 -119,302 -
Tax -99 -31,733 0 0 -4,708 -4,594 -4,594 -92.31%
NP 84,920 100,282 -28,524 -27,112 -139,059 -130,127 -123,896 -
-
NP to SH 84,910 100,112 -28,734 -27,280 -139,231 -130,413 -124,123 -
-
Tax Rate 0.12% 24.04% - - - - - -
Total Cost -20,853 -45,681 86,628 101,536 306,216 285,926 267,256 -
-
Net Worth 168,135 163,824 73,289 81,912 47,422 60,356 64,667 89.41%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 4,311 5,748 - - - - - -
Div Payout % 5.08% 5.74% - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 168,135 163,824 73,289 81,912 47,422 60,356 64,667 89.41%
NOSH 431,116 431,116 431,116 431,116 431,116 431,116 431,116 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 132.55% 183.66% -49.09% -36.43% -83.19% -83.52% -86.42% -
ROE 50.50% 61.11% -39.21% -33.30% -293.59% -216.07% -191.94% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 14.86 12.67 13.48 17.26 38.77 36.14 33.25 -41.63%
EPS 19.70 23.23 -6.66 -6.32 -32.30 -30.26 -28.81 -
DPS 1.00 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.38 0.17 0.19 0.11 0.14 0.15 89.41%
Adjusted Per Share Value based on latest NOSH - 431,116
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 15.02 12.80 13.62 17.45 39.19 36.52 33.61 -41.63%
EPS 19.91 23.47 -6.74 -6.40 -32.64 -30.57 -29.10 -
DPS 1.01 1.35 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3942 0.3841 0.1718 0.192 0.1112 0.1415 0.1516 89.42%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.42 0.37 0.44 0.40 0.38 0.455 0.42 -
P/RPS 2.83 2.92 3.26 2.32 0.98 1.26 1.26 71.75%
P/EPS 2.13 1.59 -6.60 -6.32 -1.18 -1.50 -1.46 -
EY 46.89 62.76 -15.15 -15.82 -84.99 -66.48 -68.55 -
DY 2.38 3.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.97 2.59 2.11 3.45 3.25 2.80 -47.10%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 22/05/23 27/02/23 29/11/22 29/08/22 30/05/22 28/02/22 -
Price 0.405 0.44 0.385 0.40 0.405 0.395 0.395 -
P/RPS 2.73 3.47 2.86 2.32 1.04 1.09 1.19 74.20%
P/EPS 2.06 1.89 -5.78 -6.32 -1.25 -1.31 -1.37 -
EY 48.63 52.78 -17.31 -15.82 -79.74 -76.58 -72.89 -
DY 2.47 3.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.16 2.26 2.11 3.68 2.82 2.63 -46.21%

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