[TOMYPAK] QoQ Cumulative Quarter Result on 30-Sep-2017 [#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- 30.01%
YoY- 10.8%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 82,821 52,396 204,280 158,911 106,228 53,918 210,942 -46.47%
PBT -2,587 1,102 10,022 13,904 10,793 6,679 23,210 -
Tax 2,585 265 -443 -503 -488 -430 -4,832 -
NP -2 1,367 9,579 13,401 10,305 6,249 18,378 -
-
NP to SH -2 1,365 9,516 13,426 10,327 6,262 18,424 -
-
Tax Rate - -24.05% 4.42% 3.62% 4.52% 6.44% 20.82% -
Total Cost 82,823 51,029 194,701 145,510 95,923 47,669 192,564 -43.10%
-
Net Worth 192,899 197,265 46,943 128,517 93,881 193,312 159,545 13.53%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 1,258 1,259 3,964 9,843 5,592 3,304 11,098 -76.67%
Div Payout % 0.00% 92.24% 41.66% 73.32% 54.16% 52.77% 60.24% -
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 46,943 128,517 93,881 193,312 159,545 13.53%
NOSH 419,752 419,732 419,632 273,441 199,748 165,224 138,734 109.61%
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 0.00% 2.61% 4.69% 8.43% 9.70% 11.59% 8.71% -
ROE 0.00% 0.69% 20.27% 10.45% 11.00% 3.24% 11.55% -
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 19.75 12.48 195.82 58.12 53.18 32.63 152.05 -74.44%
EPS 0.00 0.33 3.22 4.91 5.17 3.79 13.28 -
DPS 0.30 0.30 3.80 3.60 2.80 2.00 8.00 -88.86%
NAPS 0.46 0.47 0.45 0.47 0.47 1.17 1.15 -45.80%
Adjusted Per Share Value based on latest NOSH - 140,999
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 19.21 12.15 47.38 36.86 24.64 12.51 48.93 -46.47%
EPS 0.00 0.32 2.21 3.11 2.40 1.45 4.27 -
DPS 0.29 0.29 0.92 2.28 1.30 0.77 2.57 -76.74%
NAPS 0.4474 0.4576 0.1089 0.2981 0.2178 0.4484 0.3701 13.51%
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 0.82 0.84 0.975 0.92 0.985 2.09 1.64 -
P/RPS 4.15 6.73 0.50 1.58 1.85 6.18 1.08 145.93%
P/EPS -171,932.27 258.28 10.69 18.74 19.05 51.98 12.35 -
EY 0.00 0.39 9.36 5.34 5.25 1.92 8.10 -
DY 0.37 0.36 3.90 3.91 2.84 0.96 4.88 -82.17%
P/NAPS 1.78 1.79 2.17 1.96 2.10 2.09 1.43 15.76%
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 0.685 0.685 0.89 0.99 0.99 2.39 1.78 -
P/RPS 3.47 5.49 0.45 1.70 1.86 7.07 1.17 106.83%
P/EPS -143,626.36 210.63 9.76 20.16 19.15 59.44 13.40 -
EY 0.00 0.47 10.25 4.96 5.22 1.68 7.46 -
DY 0.44 0.44 4.27 3.64 2.83 0.84 4.49 -78.83%
P/NAPS 1.49 1.46 1.98 2.11 2.11 2.39 1.55 -2.60%

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