[TOMYPAK] QoQ TTM Result on 31-Dec-2017 [#4]

Stock

[TOMYPAK] TOMYPAK HOLDINGS BHD

Announcement Date

27-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Dec-2017 [#4]

Profit Trend

QoQ- -51.76%

YoY- -48.31%

Quarter Report

Tomypak Holdings Bhd 311217.pdf

Latest QR

Upcoming QR

TOMYPAK's Result

TOMYPAK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	177,752	180,873	202,758	204,280	210,079	208,953	213,461	-11.47%
YoY %	-1.73%	-10.79%	-0.75%	-2.76%	0.54%	-2.11%	-	-
Horiz. %	83.27%	84.73%	94.99%	95.70%	98.42%	97.89%	100.00%	-
PBT	-6,925	-3,358	4,445	10,022	21,268	22,772	25,226	-
YoY %	-106.22%	-175.55%	-55.65%	-52.88%	-6.60%	-9.73%	-	-
Horiz. %	-27.45%	-13.31%	17.62%	39.73%	84.31%	90.27%	100.00%	-
Tax	5,296	2,570	192	-503	-1,603	-2,720	-4,112	-
YoY %	106.07%	1,238.54%	138.17%	68.62%	41.07%	33.85%	-	-
Horiz. %	-128.79%	-62.50%	-4.67%	12.23%	38.98%	66.15%	100.00%	-
NP	-1,629	-788	4,637	9,519	19,665	20,052	21,114	-
YoY %	-106.73%	-116.99%	-51.29%	-51.59%	-1.93%	-5.03%	-	-
Horiz. %	-7.72%	-3.73%	21.96%	45.08%	93.14%	94.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,658	-809	4,623	9,520	19,735	20,118	21,171	-
YoY %	-104.94%	-117.50%	-51.44%	-51.76%	-1.90%	-4.97%	-	-
Horiz. %	-7.83%	-3.82%	21.84%	44.97%	93.22%	95.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-4.32%	5.02%	7.54%	11.94%	16.30%	-
YoY %	-	-	-186.06%	-33.42%	-36.85%	-26.75%	-	-
Horiz. %	-	-	-26.50%	30.80%	46.26%	73.25%	100.00%	-
Total Cost	179,381	181,661	198,121	194,761	190,414	188,901	192,347	-4.54%
YoY %	-1.26%	-8.31%	1.73%	2.28%	0.80%	-1.79%	-	-
Horiz. %	93.26%	94.44%	103.00%	101.26%	99.00%	98.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	197,090	192,899	197,265	46,943	66,269	46,372	193,312	1.29%
YoY %	2.17%	-2.21%	320.22%	-29.16%	42.91%	-76.01%	-	-
Horiz. %	101.95%	99.79%	102.04%	24.28%	34.28%	23.99%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	1,467	2,595	3,385	5,430	8,506	9,998	11,761	-75.00%
YoY %	-43.47%	-23.34%	-37.66%	-36.16%	-14.92%	-14.99%	-	-
Horiz. %	12.47%	22.06%	28.78%	46.17%	72.32%	85.01%	100.00%	-
Div Payout %	0.00%	0.00%	73.22%	57.04%	43.10%	49.70%	55.56%	-
YoY %	0.00%	0.00%	28.37%	32.34%	-13.28%	-10.55%	-	-
Horiz. %	0.00%	0.00%	131.79%	102.66%	77.57%	89.45%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	197,090	192,899	197,265	46,943	66,269	46,372	193,312	1.29%
YoY %	2.17%	-2.21%	320.22%	-29.16%	42.91%	-76.01%	-	-
Horiz. %	101.95%	99.79%	102.04%	24.28%	34.28%	23.99%	100.00%	-
NOSH	419,830	419,752	419,732	419,632	140,999	98,665	165,224	86.10%
YoY %	0.02%	0.00%	0.02%	197.61%	42.91%	-40.28%	-	-
Horiz. %	254.10%	254.05%	254.04%	253.98%	85.34%	59.72%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	-0.92%	-0.44%	2.29%	4.66%	9.36%	9.60%	9.89%	-
YoY %	-109.09%	-119.21%	-50.86%	-50.21%	-2.50%	-2.93%	-	-
Horiz. %	-9.30%	-4.45%	23.15%	47.12%	94.64%	97.07%	100.00%	-
ROE	-0.84%	-0.42%	2.34%	20.28%	29.78%	43.38%	10.95%	-
YoY %	-100.00%	-117.95%	-88.46%	-31.90%	-31.35%	296.16%	-	-
Horiz. %	-7.67%	-3.84%	21.37%	185.21%	271.96%	396.16%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	42.39	43.13	48.31	195.82	148.99	211.78	129.19	-52.39%
YoY %	-1.72%	-10.72%	-75.33%	31.43%	-29.65%	63.93%	-	-
Horiz. %	32.81%	33.38%	37.39%	151.58%	115.33%	163.93%	100.00%	-
EPS	-0.40	-0.19	1.10	9.13	14.00	20.39	12.81	-
YoY %	-110.53%	-117.27%	-87.95%	-34.79%	-31.34%	59.17%	-	-
Horiz. %	-3.12%	-1.48%	8.59%	71.27%	109.29%	159.17%	100.00%	-
DPS	0.35	0.62	0.81	5.21	6.03	10.13	7.12	-86.55%
YoY %	-43.55%	-23.46%	-84.45%	-13.60%	-40.47%	42.28%	-	-
Horiz. %	4.92%	8.71%	11.38%	73.17%	84.69%	142.28%	100.00%	-
NAPS	0.47	0.46	0.47	0.45	0.47	0.47	1.17	-45.52%
YoY %	2.17%	-2.13%	4.44%	-4.26%	0.00%	-59.83%	-	-
Horiz. %	40.17%	39.32%	40.17%	38.46%	40.17%	40.17%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 419,632
RPS	41.23	41.95	47.03	47.38	48.73	48.47	49.51	-11.47%
YoY %	-1.72%	-10.80%	-0.74%	-2.77%	0.54%	-2.10%	-	-
Horiz. %	83.28%	84.73%	94.99%	95.70%	98.42%	97.90%	100.00%	-
EPS	-0.38	-0.19	1.07	2.21	4.58	4.67	4.91	-
YoY %	-100.00%	-117.76%	-51.58%	-51.75%	-1.93%	-4.89%	-	-
Horiz. %	-7.74%	-3.87%	21.79%	45.01%	93.28%	95.11%	100.00%	-
DPS	0.34	0.60	0.79	1.26	1.97	2.32	2.73	-75.02%
YoY %	-43.33%	-24.05%	-37.30%	-36.04%	-15.09%	-15.02%	-	-
Horiz. %	12.45%	21.98%	28.94%	46.15%	72.16%	84.98%	100.00%	-
NAPS	0.4572	0.4474	0.4576	0.1089	0.1537	0.1076	0.4484	1.30%
YoY %	2.19%	-2.23%	320.20%	-29.15%	42.84%	-76.00%	-	-
Horiz. %	101.96%	99.78%	102.05%	24.29%	34.28%	24.00%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	0.73	0.82	0.84	0.975	0.92	0.985	2.09	-
P/RPS	1.72	1.90	1.74	0.50	0.62	0.47	1.62	4.07%
YoY %	-9.47%	9.20%	248.00%	-19.35%	31.91%	-70.99%	-	-
Horiz. %	106.17%	117.28%	107.41%	30.86%	38.27%	29.01%	100.00%	-
P/EPS	-184.63	-425.05	76.26	10.68	6.57	4.83	16.31	-
YoY %	56.56%	-657.37%	614.04%	62.56%	36.02%	-70.39%	-	-
Horiz. %	-1,132.00%	-2,606.07%	467.57%	65.48%	40.28%	29.61%	100.00%	-
EY	-0.54	-0.24	1.31	9.36	15.21	20.70	6.13	-
YoY %	-125.00%	-118.32%	-86.00%	-38.46%	-26.52%	237.68%	-	-
Horiz. %	-8.81%	-3.92%	21.37%	152.69%	248.12%	337.68%	100.00%	-
DY	0.48	0.75	0.96	5.34	6.56	10.29	3.41	-72.90%
YoY %	-36.00%	-21.88%	-82.02%	-18.60%	-36.25%	201.76%	-	-
Horiz. %	14.08%	21.99%	28.15%	156.60%	192.38%	301.76%	100.00%	-
P/NAPS	1.55	1.78	1.79	2.17	1.96	2.10	1.79	-9.14%
YoY %	-12.92%	-0.56%	-17.51%	10.71%	-6.67%	17.32%	-	-
Horiz. %	86.59%	99.44%	100.00%	121.23%	109.50%	117.32%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	23/11/18	23/11/18	23/11/18	27/02/18	23/11/17	25/08/17	18/05/17	-
Price	0.685	0.685	0.685	0.89	0.99	0.99	2.39	-
P/RPS	1.62	1.59	1.42	0.45	0.66	0.47	1.85	-8.46%
YoY %	1.89%	11.97%	215.56%	-31.82%	40.43%	-74.59%	-	-
Horiz. %	87.57%	85.95%	76.76%	24.32%	35.68%	25.41%	100.00%	-
P/EPS	-173.25	-355.07	62.19	9.75	7.07	4.86	18.65	-
YoY %	51.21%	-670.94%	537.85%	37.91%	45.47%	-73.94%	-	-
Horiz. %	-928.95%	-1,903.86%	333.46%	52.28%	37.91%	26.06%	100.00%	-
EY	-0.58	-0.28	1.61	10.25	14.14	20.60	5.36	-
YoY %	-107.14%	-117.39%	-84.29%	-27.51%	-31.36%	284.33%	-	-
Horiz. %	-10.82%	-5.22%	30.04%	191.23%	263.81%	384.33%	100.00%	-
DY	0.51	0.90	1.18	5.85	6.09	10.24	2.98	-69.14%
YoY %	-43.33%	-23.73%	-79.83%	-3.94%	-40.53%	243.62%	-	-
Horiz. %	17.11%	30.20%	39.60%	196.31%	204.36%	343.62%	100.00%	-
P/NAPS	1.46	1.49	1.46	1.98	2.11	2.11	2.04	-19.97%
YoY %	-2.01%	2.05%	-26.26%	-6.16%	0.00%	3.43%	-	-
Horiz. %	71.57%	73.04%	71.57%	97.06%	103.43%	103.43%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 31 May 2024

MQ Trader

MQ Trading Signals

2024-05-31 16:05:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-31 16:05:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-31 16:00:00

EMA 5

Hourly

BUY

2024-05-31 16:00:00

TURTLE SYSTEM 55

30 Mins

BUY

2024-05-31 15:50:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PBBANK

PUBLIC BANK BHD

1000

GENTING

GENTING BHD

526

LAGENDA

LAGENDA PROPERTIES BERHAD

398

GENM

GENTING MALAYSIA BERHAD

330

YTLPOWR

YTL POWER INTERNATIONAL BHD

319

MPI

MALAYSIAN PACIFIC INDUSTRIES

297

MYEG

MY E.G. SERVICES BHD

297

HLIND

HONG LEONG INDUSTRIES BHD

291

PTRANS

PERAK TRANSIT BERHAD

289

MAHSING

MAH SING GROUP BHD

266

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

INIX-OR

0.02

0.00

141,839,900

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

EDUSPEC-OR

0.005

0.00

75,002,700

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More