[TOMYPAK] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
18-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -0.7%
YoY- 78.3%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 45,369 52,683 52,310 53,918 51,168 51,557 56,818 -13.89%
PBT -3,882 3,111 4,114 6,679 7,364 4,615 6,568 -
Tax 0 -15 -58 -430 -1,100 -1,132 -1,450 -
NP -3,882 3,096 4,056 6,249 6,264 3,483 5,118 -
-
NP to SH -3,909 3,102 4,065 6,262 6,306 3,485 5,118 -
-
Tax Rate - 0.48% 1.41% 6.44% 14.94% 24.53% 22.08% -
Total Cost 49,251 49,587 48,254 47,669 44,904 48,074 51,700 -3.17%
-
Net Worth 46,943 66,269 46,372 193,312 188,851 148,046 142,946 -52.30%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 208 1,127 789 3,304 3,284 2,620 2,552 -81.11%
Div Payout % 0.00% 36.36% 19.42% 52.77% 52.08% 75.19% 49.88% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 46,943 66,269 46,372 193,312 188,851 148,046 142,946 -52.30%
NOSH 419,632 140,999 98,665 165,224 164,218 131,015 127,630 120.63%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -8.56% 5.88% 7.75% 11.59% 12.24% 6.76% 9.01% -
ROE -8.33% 4.68% 8.77% 3.24% 3.34% 2.35% 3.58% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 43.49 37.36 53.02 32.63 31.16 39.35 44.52 -1.54%
EPS -3.73 2.20 4.12 3.79 3.84 2.66 4.01 -
DPS 0.20 0.80 0.80 2.00 2.00 2.00 2.00 -78.36%
NAPS 0.45 0.47 0.47 1.17 1.15 1.13 1.12 -45.45%
Adjusted Per Share Value based on latest NOSH - 165,224
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 10.52 12.22 12.13 12.51 11.87 11.96 13.18 -13.91%
EPS -0.91 0.72 0.94 1.45 1.46 0.81 1.19 -
DPS 0.05 0.26 0.18 0.77 0.76 0.61 0.59 -80.61%
NAPS 0.1089 0.1537 0.1076 0.4484 0.4381 0.3434 0.3316 -52.30%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.975 0.92 0.985 2.09 1.64 1.63 1.90 -
P/RPS 2.24 2.46 1.86 6.18 5.26 4.14 4.27 -34.87%
P/EPS -26.02 41.82 23.91 51.98 42.71 61.28 47.38 -
EY -3.84 2.39 4.18 1.92 2.34 1.63 2.11 -
DY 0.21 0.87 0.81 0.96 1.22 1.23 1.05 -65.70%
P/NAPS 2.17 1.96 2.10 2.09 1.43 1.44 1.70 17.61%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 23/11/17 25/08/17 18/05/17 28/02/17 25/11/16 26/08/16 -
Price 0.89 0.99 0.99 2.39 1.78 1.64 1.71 -
P/RPS 2.05 2.65 1.87 7.07 5.71 4.17 3.84 -34.11%
P/EPS -23.75 45.00 24.03 59.44 46.35 61.65 42.64 -
EY -4.21 2.22 4.16 1.68 2.16 1.62 2.35 -
DY 0.22 0.81 0.81 0.84 1.12 1.22 1.17 -67.07%
P/NAPS 1.98 2.11 2.11 2.39 1.55 1.45 1.53 18.69%

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