[TOMYPAK] QoQ 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- -23.69%
YoY- -10.99%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 30,425 52,396 45,369 52,683 52,310 53,918 51,168 -29.35%
PBT -3,689 1,102 -3,882 3,111 4,114 6,679 7,364 -
Tax 2,320 265 0 -15 -58 -430 -1,100 -
NP -1,369 1,367 -3,882 3,096 4,056 6,249 6,264 -
-
NP to SH -1,367 1,365 -3,909 3,102 4,065 6,262 6,306 -
-
Tax Rate - -24.05% - 0.48% 1.41% 6.44% 14.94% -
Total Cost 31,794 51,029 49,251 49,587 48,254 47,669 44,904 -20.61%
-
Net Worth 192,899 197,265 46,943 66,269 46,372 193,312 188,851 1.42%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - 1,259 208 1,127 789 3,304 3,284 -
Div Payout % - 92.24% 0.00% 36.36% 19.42% 52.77% 52.08% -
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 66,269 46,372 193,312 188,851 1.42%
NOSH 419,752 419,732 419,632 140,999 98,665 165,224 164,218 87.26%
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 -4.50% 2.61% -8.56% 5.88% 7.75% 11.59% 12.24% -
ROE -0.71% 0.69% -8.33% 4.68% 8.77% 3.24% 3.34% -
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 7.26 12.48 43.49 37.36 53.02 32.63 31.16 -62.23%
EPS 0.33 0.33 -3.73 2.20 4.12 3.79 3.84 -80.61%
DPS 0.00 0.30 0.20 0.80 0.80 2.00 2.00 -
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 7.06 12.15 10.52 12.22 12.13 12.51 11.87 -29.34%
EPS -0.32 0.32 -0.91 0.72 0.94 1.45 1.46 -
DPS 0.00 0.29 0.05 0.26 0.18 0.77 0.76 -
NAPS 0.4474 0.4576 0.1089 0.1537 0.1076 0.4484 0.4381 1.41%
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 11.30 6.73 2.24 2.46 1.86 6.18 5.26 66.72%
P/EPS -251.55 258.28 -26.02 41.82 23.91 51.98 42.71 -
EY -0.40 0.39 -3.84 2.39 4.18 1.92 2.34 -
DY 0.00 0.36 0.21 0.87 0.81 0.96 1.22 -
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 9.44 5.49 2.05 2.65 1.87 7.07 5.71 39.94%
P/EPS -210.13 210.63 -23.75 45.00 24.03 59.44 46.35 -
EY -0.48 0.47 -4.21 2.22 4.16 1.68 2.16 -
DY 0.00 0.44 0.22 0.81 0.81 0.84 1.12 -
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