[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
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 177,752 180,873 202,758 204,280 210,079 208,953 213,461 -11.47%
PBT -6,925 -3,358 4,445 10,022 21,268 22,772 25,226 -
Tax 5,296 2,570 192 -503 -1,603 -2,720 -4,112 -
NP -1,629 -788 4,637 9,519 19,665 20,052 21,114 -
-
NP to SH -1,658 -809 4,623 9,520 19,735 20,118 21,171 -
-
Tax Rate - - -4.32% 5.02% 7.54% 11.94% 16.30% -
Total Cost 179,381 181,661 198,121 194,761 190,414 188,901 192,347 -4.54%
-
Net Worth 197,090 192,899 197,265 46,943 66,269 46,372 193,312 1.29%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 1,467 2,595 3,385 5,430 8,506 9,998 11,761 -75.00%
Div Payout % 0.00% 0.00% 73.22% 57.04% 43.10% 49.70% 55.56% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 197,090 192,899 197,265 46,943 66,269 46,372 193,312 1.29%
NOSH 419,830 419,752 419,732 419,632 140,999 98,665 165,224 86.10%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -0.92% -0.44% 2.29% 4.66% 9.36% 9.60% 9.89% -
ROE -0.84% -0.42% 2.34% 20.28% 29.78% 43.38% 10.95% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 42.39 43.13 48.31 195.82 148.99 211.78 129.19 -52.39%
EPS -0.40 -0.19 1.10 9.13 14.00 20.39 12.81 -
DPS 0.35 0.62 0.81 5.21 6.03 10.13 7.12 -86.55%
NAPS 0.47 0.46 0.47 0.45 0.47 0.47 1.17 -45.52%
Adjusted Per Share Value based on latest NOSH - 419,632
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 41.23 41.95 47.03 47.38 48.73 48.47 49.51 -11.47%
EPS -0.38 -0.19 1.07 2.21 4.58 4.67 4.91 -
DPS 0.34 0.60 0.79 1.26 1.97 2.32 2.73 -75.02%
NAPS 0.4572 0.4474 0.4576 0.1089 0.1537 0.1076 0.4484 1.30%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
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%
P/EPS -184.63 -425.05 76.26 10.68 6.57 4.83 16.31 -
EY -0.54 -0.24 1.31 9.36 15.21 20.70 6.13 -
DY 0.48 0.75 0.96 5.34 6.56 10.29 3.41 -72.90%
P/NAPS 1.55 1.78 1.79 2.17 1.96 2.10 1.79 -9.14%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
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%
P/EPS -173.25 -355.07 62.19 9.75 7.07 4.86 18.65 -
EY -0.58 -0.28 1.61 10.25 14.14 20.60 5.36 -
DY 0.51 0.90 1.18 5.85 6.09 10.24 2.98 -69.14%
P/NAPS 1.46 1.49 1.46 1.98 2.11 2.11 2.04 -19.97%

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