[TOMYPAK] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -46.84%
YoY- -48.35%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 176,510 165,642 209,584 204,280 211,881 212,456 215,672 -12.49%
PBT -4,057 -5,174 4,408 10,022 18,538 21,586 26,716 -
Tax 7,061 5,170 1,060 -443 -670 -976 -1,720 -
NP 3,004 -4 5,468 9,579 17,868 20,610 24,996 -75.61%
-
NP to SH 3,001 -4 5,460 9,516 17,901 20,654 25,048 -75.66%
-
Tax Rate - - -24.05% 4.42% 3.61% 4.52% 6.44% -
Total Cost 173,506 165,646 204,116 194,701 194,013 191,846 190,676 -6.09%
-
Net Worth 197,090 192,899 197,265 46,943 128,517 93,881 193,312 1.29%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 2,516 5,036 3,964 13,125 11,185 13,217 -
Div Payout % - 0.00% 92.24% 41.66% 73.32% 54.16% 52.77% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 197,090 192,899 197,265 46,943 128,517 93,881 193,312 1.29%
NOSH 419,830 419,752 419,732 419,632 273,441 199,748 165,224 86.10%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.70% 0.00% 2.61% 4.69% 8.43% 9.70% 11.59% -
ROE 1.52% 0.00% 2.77% 20.27% 13.93% 22.00% 12.96% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 42.09 39.50 49.94 195.82 77.49 106.36 130.53 -52.94%
EPS 0.72 0.00 1.32 3.22 6.55 10.34 15.16 -86.86%
DPS 0.00 0.60 1.20 3.80 4.80 5.60 8.00 -
NAPS 0.47 0.46 0.47 0.45 0.47 0.47 1.17 -45.52%
Adjusted Per Share Value based on latest NOSH - 419,632
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 41.38 38.83 49.13 47.89 49.67 49.81 50.56 -12.49%
EPS 0.70 0.00 1.28 2.23 4.20 4.84 5.87 -75.74%
DPS 0.00 0.59 1.18 0.93 3.08 2.62 3.10 -
NAPS 0.462 0.4522 0.4625 0.1101 0.3013 0.2201 0.4532 1.28%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.73 0.82 0.84 0.975 0.92 0.985 2.09 -
P/RPS 1.73 2.08 1.68 0.50 1.19 0.93 1.55 7.59%
P/EPS 101.99 -85,966.13 64.57 10.69 14.05 9.53 13.00 294.33%
EY 0.98 0.00 1.55 9.36 7.12 10.50 7.69 -74.64%
DY 0.00 0.73 1.43 3.90 5.22 5.69 3.83 -
P/NAPS 1.55 1.78 1.79 2.17 1.96 2.10 2.09 -18.05%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 23/11/18 23/11/18 27/02/18 23/11/17 25/08/17 18/05/17 -
Price 0.685 0.685 0.685 0.89 0.99 0.99 2.39 -
P/RPS 1.63 1.73 1.37 0.45 1.28 0.93 1.77 -5.34%
P/EPS 95.71 -71,813.18 52.66 9.76 15.12 9.57 14.86 245.78%
EY 1.04 0.00 1.90 10.25 6.61 10.44 6.73 -71.17%
DY 0.00 0.88 1.75 4.27 4.85 5.66 3.35 -
P/NAPS 1.46 1.49 1.46 1.98 2.11 2.11 2.39 -27.98%

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