[TOMYPAK] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 39.71%
YoY- 94.76%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 166,674 180,418 185,064 154,285 156,593 160,872 130,436 17.73%
PBT -4,636 5,386 6,572 -483 -977 -5,040 -26,160 -68.41%
Tax -138 -8 0 -60 -12 -12 -16 320.02%
NP -4,774 5,378 6,572 -543 -989 -5,052 -26,176 -67.80%
-
NP to SH -4,961 4,670 6,196 -619 -1,026 -5,052 -26,176 -66.97%
-
Tax Rate - 0.15% 0.00% - - - - -
Total Cost 171,449 175,040 178,492 154,828 157,582 165,924 156,612 6.21%
-
Net Worth 185,372 189,478 189,450 189,444 186,702 179,808 175,609 3.66%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 185,372 189,478 189,450 189,444 186,702 179,808 175,609 3.66%
NOSH 431,116 430,826 430,571 430,552 429,382 420,359 420,359 1.69%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -2.86% 2.98% 3.55% -0.35% -0.63% -3.14% -20.07% -
ROE -2.68% 2.46% 3.27% -0.33% -0.55% -2.81% -14.91% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 38.66 41.90 42.98 35.83 36.90 38.47 31.20 15.34%
EPS -1.15 1.08 1.44 -0.15 -0.24 -1.20 -6.28 -67.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.44 0.44 0.44 0.44 0.43 0.42 1.57%
Adjusted Per Share Value based on latest NOSH - 430,552
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 39.07 42.30 43.39 36.17 36.71 37.71 30.58 17.72%
EPS -1.16 1.09 1.45 -0.15 -0.24 -1.18 -6.14 -67.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4346 0.4442 0.4441 0.4441 0.4377 0.4215 0.4117 3.67%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.555 0.505 0.605 0.73 0.71 0.465 0.345 -
P/RPS 1.44 1.21 1.41 2.04 1.92 1.21 1.11 18.92%
P/EPS -48.22 46.57 42.04 -507.76 -293.45 -38.49 -5.51 324.10%
EY -2.07 2.15 2.38 -0.20 -0.34 -2.60 -18.15 -76.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.15 1.38 1.66 1.61 1.08 0.82 35.22%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 30/08/21 25/05/21 25/02/21 25/11/20 18/08/20 29/06/20 -
Price 0.535 0.54 0.56 0.71 0.855 0.81 0.45 -
P/RPS 1.38 1.29 1.30 1.98 2.32 2.11 1.44 -2.79%
P/EPS -46.49 49.79 38.92 -493.85 -353.37 -67.04 -7.19 246.67%
EY -2.15 2.01 2.57 -0.20 -0.28 -1.49 -13.91 -71.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.23 1.27 1.61 1.94 1.88 1.07 10.31%

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