[TOMYPAK] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -85.66%
YoY- -78.2%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 168,382 132,383 82,821 52,396 204,280 158,911 106,228 35.83%
PBT -11,647 -3,043 -2,587 1,102 10,022 13,904 10,793 -
Tax 9,779 5,296 2,585 265 -443 -503 -488 -
NP -1,868 2,253 -2 1,367 9,579 13,401 10,305 -
-
NP to SH -1,862 2,251 -2 1,365 9,516 13,426 10,327 -
-
Tax Rate - - - -24.05% 4.42% 3.62% 4.52% -
Total Cost 170,250 130,130 82,823 51,029 194,701 145,510 95,923 46.43%
-
Net Worth 192,817 197,090 192,899 197,265 46,943 128,517 93,881 61.36%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 1,258 1,259 3,964 9,843 5,592 -
Div Payout % - - 0.00% 92.24% 41.66% 73.32% 54.16% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 192,817 197,090 192,899 197,265 46,943 128,517 93,881 61.36%
NOSH 419,830 419,830 419,752 419,732 419,632 273,441 199,748 63.86%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -1.11% 1.70% 0.00% 2.61% 4.69% 8.43% 9.70% -
ROE -0.97% 1.14% 0.00% 0.69% 20.27% 10.45% 11.00% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 40.17 31.57 19.75 12.48 195.82 58.12 53.18 -17.01%
EPS -0.44 0.54 0.00 0.33 3.22 4.91 5.17 -
DPS 0.00 0.00 0.30 0.30 3.80 3.60 2.80 -
NAPS 0.46 0.47 0.46 0.47 0.45 0.47 0.47 -1.41%
Adjusted Per Share Value based on latest NOSH - 419,732
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 39.06 30.71 19.21 12.15 47.38 36.86 24.64 35.84%
EPS -0.43 0.52 0.00 0.32 2.21 3.11 2.40 -
DPS 0.00 0.00 0.29 0.29 0.92 2.28 1.30 -
NAPS 0.4473 0.4572 0.4474 0.4576 0.1089 0.2981 0.2178 61.35%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.57 0.73 0.82 0.84 0.975 0.92 0.985 -
P/RPS 1.42 2.31 4.15 6.73 0.50 1.58 1.85 -16.12%
P/EPS -128.32 135.99 -171,932.27 258.28 10.69 18.74 19.05 -
EY -0.78 0.74 0.00 0.39 9.36 5.34 5.25 -
DY 0.00 0.00 0.37 0.36 3.90 3.91 2.84 -
P/NAPS 1.24 1.55 1.78 1.79 2.17 1.96 2.10 -29.54%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 23/11/18 23/11/18 23/11/18 27/02/18 23/11/17 25/08/17 -
Price 0.60 0.685 0.685 0.685 0.89 0.99 0.99 -
P/RPS 1.49 2.17 3.47 5.49 0.45 1.70 1.86 -13.71%
P/EPS -135.07 127.61 -143,626.36 210.63 9.76 20.16 19.15 -
EY -0.74 0.78 0.00 0.47 10.25 4.96 5.22 -
DY 0.00 0.00 0.44 0.44 4.27 3.64 2.83 -
P/NAPS 1.30 1.46 1.49 1.46 1.98 2.11 2.11 -27.53%

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