[TOMYPAK] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -51.44%
YoY- -78.16%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 168,382 177,752 180,873 202,758 204,280 210,079 208,953 -13.36%
PBT -11,647 -6,925 -3,358 4,445 10,022 21,268 22,772 -
Tax 9,779 5,296 2,570 192 -503 -1,603 -2,720 -
NP -1,868 -1,629 -788 4,637 9,519 19,665 20,052 -
-
NP to SH -1,862 -1,658 -809 4,623 9,520 19,735 20,118 -
-
Tax Rate - - - -4.32% 5.02% 7.54% 11.94% -
Total Cost 170,250 179,381 181,661 198,121 194,761 190,414 188,901 -6.67%
-
Net Worth 192,817 197,090 192,899 197,265 46,943 66,269 46,372 157.90%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 1,259 1,467 2,595 3,385 5,430 8,506 9,998 -74.78%
Div Payout % 0.00% 0.00% 0.00% 73.22% 57.04% 43.10% 49.70% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 192,817 197,090 192,899 197,265 46,943 66,269 46,372 157.90%
NOSH 419,830 419,830 419,752 419,732 419,632 140,999 98,665 161.89%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -1.11% -0.92% -0.44% 2.29% 4.66% 9.36% 9.60% -
ROE -0.97% -0.84% -0.42% 2.34% 20.28% 29.78% 43.38% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 40.17 42.39 43.13 48.31 195.82 148.99 211.78 -66.88%
EPS -0.44 -0.40 -0.19 1.10 9.13 14.00 20.39 -
DPS 0.30 0.35 0.62 0.81 5.21 6.03 10.13 -90.36%
NAPS 0.46 0.47 0.46 0.47 0.45 0.47 0.47 -1.41%
Adjusted Per Share Value based on latest NOSH - 419,732
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 39.06 41.23 41.95 47.03 47.38 48.73 48.47 -13.36%
EPS -0.43 -0.38 -0.19 1.07 2.21 4.58 4.67 -
DPS 0.29 0.34 0.60 0.79 1.26 1.97 2.32 -74.90%
NAPS 0.4473 0.4572 0.4474 0.4576 0.1089 0.1537 0.1076 157.86%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.57 0.73 0.82 0.84 0.975 0.92 0.985 -
P/RPS 1.42 1.72 1.90 1.74 0.50 0.62 0.47 108.57%
P/EPS -128.32 -184.63 -425.05 76.26 10.68 6.57 4.83 -
EY -0.78 -0.54 -0.24 1.31 9.36 15.21 20.70 -
DY 0.53 0.48 0.75 0.96 5.34 6.56 10.29 -86.08%
P/NAPS 1.24 1.55 1.78 1.79 2.17 1.96 2.10 -29.54%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 23/11/18 23/11/18 23/11/18 27/02/18 23/11/17 25/08/17 -
Price 0.60 0.685 0.685 0.685 0.89 0.99 0.99 -
P/RPS 1.49 1.62 1.59 1.42 0.45 0.66 0.47 115.35%
P/EPS -135.07 -173.25 -355.07 62.19 9.75 7.07 4.86 -
EY -0.74 -0.58 -0.28 1.61 10.25 14.14 20.60 -
DY 0.50 0.51 0.90 1.18 5.85 6.09 10.24 -86.56%
P/NAPS 1.30 1.46 1.49 1.46 1.98 2.11 2.11 -27.53%

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