[TOMYPAK] QoQ Annualized Quarter Result on 31-Dec-2022 [#2]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -5.33%
YoY- 76.85%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 58,364 64,067 54,601 58,104 74,424 167,157 155,799 -48.00%
PBT -32,360 85,019 132,016 -28,524 -27,112 -134,351 -125,533 -59.46%
Tax -52 -99 -31,733 0 0 -4,708 -4,594 -94.94%
NP -32,412 84,920 100,282 -28,524 -27,112 -139,059 -130,127 -60.37%
-
NP to SH -32,500 84,910 100,112 -28,734 -27,280 -139,231 -130,413 -60.36%
-
Tax Rate - 0.12% 24.04% - - - - -
Total Cost 90,776 -20,853 -45,681 86,628 101,536 306,216 285,926 -53.42%
-
Net Worth 159,513 168,135 163,824 73,289 81,912 47,422 60,356 91.04%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - 4,311 5,748 - - - - -
Div Payout % - 5.08% 5.74% - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 159,513 168,135 163,824 73,289 81,912 47,422 60,356 91.04%
NOSH 431,116 431,116 431,116 431,116 431,116 431,116 431,116 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -55.53% 132.55% 183.66% -49.09% -36.43% -83.19% -83.52% -
ROE -20.37% 50.50% 61.11% -39.21% -33.30% -293.59% -216.07% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 13.54 14.86 12.67 13.48 17.26 38.77 36.14 -47.99%
EPS -7.52 19.70 23.23 -6.66 -6.32 -32.30 -30.26 -60.43%
DPS 0.00 1.00 1.33 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.39 0.38 0.17 0.19 0.11 0.14 91.04%
Adjusted Per Share Value based on latest NOSH - 431,116
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 13.68 15.02 12.80 13.62 17.45 39.19 36.52 -48.00%
EPS -7.62 19.91 23.47 -6.74 -6.40 -32.64 -30.57 -60.35%
DPS 0.00 1.01 1.35 0.00 0.00 0.00 0.00 -
NAPS 0.374 0.3942 0.3841 0.1718 0.192 0.1112 0.1415 91.05%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.39 0.42 0.37 0.44 0.40 0.38 0.455 -
P/RPS 2.88 2.83 2.92 3.26 2.32 0.98 1.26 73.43%
P/EPS -5.17 2.13 1.59 -6.60 -6.32 -1.18 -1.50 128.00%
EY -19.33 46.89 62.76 -15.15 -15.82 -84.99 -66.48 -56.07%
DY 0.00 2.38 3.60 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.08 0.97 2.59 2.11 3.45 3.25 -52.88%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 29/08/23 22/05/23 27/02/23 29/11/22 29/08/22 30/05/22 -
Price 0.405 0.405 0.44 0.385 0.40 0.405 0.395 -
P/RPS 2.99 2.73 3.47 2.86 2.32 1.04 1.09 95.83%
P/EPS -5.37 2.06 1.89 -5.78 -6.32 -1.25 -1.31 155.91%
EY -18.61 48.63 52.78 -17.31 -15.82 -79.74 -76.58 -61.02%
DY 0.00 2.47 3.03 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.04 1.16 2.26 2.11 3.68 2.82 -46.90%

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