[TOMYPAK] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -117.5%
YoY- -104.02%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 150,374 168,382 177,752 180,873 202,758 204,280 210,079 -19.99%
PBT -16,318 -11,647 -6,925 -3,358 4,445 10,022 21,268 -
Tax 10,205 9,779 5,296 2,570 192 -503 -1,603 -
NP -6,113 -1,868 -1,629 -788 4,637 9,519 19,665 -
-
NP to SH -6,093 -1,862 -1,658 -809 4,623 9,520 19,735 -
-
Tax Rate - - - - -4.32% 5.02% 7.54% -
Total Cost 156,487 170,250 179,381 181,661 198,121 194,761 190,414 -12.27%
-
Net Worth 188,528 192,817 197,090 192,899 197,265 46,943 66,269 100.90%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 1,259 1,467 2,595 3,385 5,430 8,506 -
Div Payout % - 0.00% 0.00% 0.00% 73.22% 57.04% 43.10% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 188,528 192,817 197,090 192,899 197,265 46,943 66,269 100.90%
NOSH 419,864 419,830 419,830 419,752 419,732 419,632 140,999 107.11%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -4.07% -1.11% -0.92% -0.44% 2.29% 4.66% 9.36% -
ROE -3.23% -0.97% -0.84% -0.42% 2.34% 20.28% 29.78% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 35.89 40.17 42.39 43.13 48.31 195.82 148.99 -61.31%
EPS -1.45 -0.44 -0.40 -0.19 1.10 9.13 14.00 -
DPS 0.00 0.30 0.35 0.62 0.81 5.21 6.03 -
NAPS 0.45 0.46 0.47 0.46 0.47 0.45 0.47 -2.85%
Adjusted Per Share Value based on latest NOSH - 419,752
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 34.88 39.06 41.23 41.95 47.03 47.38 48.73 -19.99%
EPS -1.41 -0.43 -0.38 -0.19 1.07 2.21 4.58 -
DPS 0.00 0.29 0.34 0.60 0.79 1.26 1.97 -
NAPS 0.4373 0.4473 0.4572 0.4474 0.4576 0.1089 0.1537 100.91%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.485 0.57 0.73 0.82 0.84 0.975 0.92 -
P/RPS 1.35 1.42 1.72 1.90 1.74 0.50 0.62 68.07%
P/EPS -33.35 -128.32 -184.63 -425.05 76.26 10.68 6.57 -
EY -3.00 -0.78 -0.54 -0.24 1.31 9.36 15.21 -
DY 0.00 0.53 0.48 0.75 0.96 5.34 6.56 -
P/NAPS 1.08 1.24 1.55 1.78 1.79 2.17 1.96 -32.81%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 17/05/19 26/02/19 23/11/18 23/11/18 23/11/18 27/02/18 23/11/17 -
Price 0.485 0.60 0.685 0.685 0.685 0.89 0.99 -
P/RPS 1.35 1.49 1.62 1.59 1.42 0.45 0.66 61.20%
P/EPS -33.35 -135.07 -173.25 -355.07 62.19 9.75 7.07 -
EY -3.00 -0.74 -0.58 -0.28 1.61 10.25 14.14 -
DY 0.00 0.50 0.51 0.90 1.18 5.85 6.09 -
P/NAPS 1.08 1.30 1.46 1.49 1.46 1.98 2.11 -36.03%

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