[TOMYPAK] QoQ TTM Result on 30-Sep-2024 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
26-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- 4.97%
YoY- -138.53%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 195,993 154,041 126,127 83,835 60,052 64,067 52,309 140.65%
PBT -27,404 -29,835 -35,475 81,188 83,707 85,019 90,194 -
Tax -3,136 -2,367 21,892 -785 -112 -99 -23,914 -74.09%
NP -30,540 -32,202 -13,583 80,403 83,595 84,920 66,280 -
-
NP to SH -32,216 -33,900 -14,739 80,048 83,605 84,910 66,266 -
-
Tax Rate - - - 0.97% 0.13% 0.12% 26.51% -
Total Cost 226,533 186,243 139,710 3,432 -23,543 -20,853 -13,971 -
-
Net Worth 115,170 107,779 120,712 125,023 159,513 168,135 163,824 -20.88%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - 4,311 4,311 4,311 4,311 -
Div Payout % - - - 5.39% 5.16% 5.08% 6.51% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 115,170 107,779 120,712 125,023 159,513 168,135 163,824 -20.88%
NOSH 426,556 431,116 431,116 431,116 431,116 431,116 431,116 -0.70%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -15.58% -20.90% -10.77% 95.91% 139.20% 132.55% 126.71% -
ROE -27.97% -31.45% -12.21% 64.03% 52.41% 50.50% 40.45% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 45.95 35.73 29.26 19.45 13.93 14.86 12.13 142.41%
EPS -7.55 -7.86 -3.42 18.57 19.39 19.70 15.37 -
DPS 0.00 0.00 0.00 1.00 1.00 1.00 1.00 -
NAPS 0.27 0.25 0.28 0.29 0.37 0.39 0.38 -20.32%
Adjusted Per Share Value based on latest NOSH - 426,556
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 45.95 36.11 29.57 19.65 14.08 15.02 12.26 140.70%
EPS -7.55 -7.95 -3.46 18.77 19.60 19.91 15.54 -
DPS 0.00 0.00 0.00 1.01 1.01 1.01 1.01 -
NAPS 0.27 0.2527 0.283 0.2931 0.374 0.3942 0.3841 -20.89%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.315 0.355 0.40 0.39 0.39 0.42 0.37 -
P/RPS 0.69 0.99 1.37 2.01 2.80 2.83 3.05 -62.77%
P/EPS -4.17 -4.51 -11.70 2.10 2.01 2.13 2.41 -
EY -23.98 -22.15 -8.55 47.61 49.72 46.89 41.54 -
DY 0.00 0.00 0.00 2.56 2.56 2.38 2.70 -
P/NAPS 1.17 1.42 1.43 1.34 1.05 1.08 0.97 13.27%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 26/11/24 28/08/24 27/05/24 27/02/24 24/11/23 29/08/23 22/05/23 -
Price 0.27 0.315 0.36 0.38 0.405 0.41 0.44 -
P/RPS 0.59 0.88 1.23 1.95 2.91 2.76 3.63 -70.11%
P/EPS -3.57 -4.01 -10.53 2.05 2.09 2.08 2.86 -
EY -27.97 -24.96 -9.50 48.86 47.88 48.04 34.93 -
DY 0.00 0.00 0.00 2.63 2.47 2.44 2.27 -
P/NAPS 1.00 1.26 1.29 1.31 1.09 1.05 1.16 -9.39%

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