[TOMYPAK] YoY Annual (Unaudited) Result on 31-Dec-2020 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
YoY- 94.76%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/23 30/06/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 64,067 167,157 143,360 154,285 158,061 168,382 204,280 -19.01%
PBT 85,019 -134,351 -119,302 -483 -11,811 -11,647 10,022 47.52%
Tax -99 -4,708 -4,594 -60 -12 9,779 -443 -23.85%
NP 84,920 -139,059 -123,896 -543 -11,823 -1,868 9,579 48.71%
-
NP to SH 84,910 -139,231 -124,123 -619 -11,812 -1,862 9,516 48.88%
-
Tax Rate 0.12% - - - - - 4.42% -
Total Cost -20,853 306,216 267,256 154,828 169,884 170,250 194,701 -
-
Net Worth 168,135 47,422 64,667 189,444 180,107 192,817 46,943 26.11%
Dividend
30/06/23 30/06/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 4,311 - - - - - 3,964 1.53%
Div Payout % 5.08% - - - - - 41.66% -
Equity
30/06/23 30/06/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 168,135 47,422 64,667 189,444 180,107 192,817 46,943 26.11%
NOSH 431,116 431,116 431,116 430,552 420,063 419,830 419,632 0.49%
Ratio Analysis
30/06/23 30/06/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 132.55% -83.19% -86.42% -0.35% -7.48% -1.11% 4.69% -
ROE 50.50% -293.59% -191.94% -0.33% -6.56% -0.97% 20.27% -
Per Share
30/06/23 30/06/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 14.86 38.77 33.25 35.83 37.74 40.17 195.82 -37.43%
EPS 19.70 -32.30 -28.81 -0.15 -2.82 -0.44 3.22 39.01%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 3.80 -21.55%
NAPS 0.39 0.11 0.15 0.44 0.43 0.46 0.45 -2.56%
Adjusted Per Share Value based on latest NOSH - 430,552
30/06/23 30/06/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 15.02 39.19 33.61 36.17 37.06 39.47 47.89 -19.01%
EPS 19.91 -32.64 -29.10 -0.15 -2.77 -0.44 2.23 48.90%
DPS 1.01 0.00 0.00 0.00 0.00 0.00 0.93 1.51%
NAPS 0.3942 0.1112 0.1516 0.4441 0.4222 0.452 0.1101 26.10%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 30/06/23 30/06/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.42 0.38 0.42 0.73 0.50 0.57 0.975 -
P/RPS 2.83 0.98 1.26 2.04 1.32 1.42 0.50 37.05%
P/EPS 2.13 -1.18 -1.46 -507.76 -17.73 -128.32 10.69 -25.42%
EY 46.89 -84.99 -68.55 -0.20 -5.64 -0.78 9.36 34.05%
DY 2.38 0.00 0.00 0.00 0.00 0.00 3.90 -8.59%
P/NAPS 1.08 3.45 2.80 1.66 1.16 1.24 2.17 -11.91%
Price Multiplier on Announcement Date
30/06/23 30/06/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/08/23 29/08/22 28/02/22 25/02/21 28/02/20 26/02/19 27/02/18 -
Price 0.405 0.405 0.395 0.71 0.465 0.60 0.89 -
P/RPS 2.73 1.04 1.19 1.98 1.23 1.49 0.45 38.80%
P/EPS 2.06 -1.25 -1.37 -493.85 -16.49 -135.07 9.76 -24.64%
EY 48.63 -79.74 -72.89 -0.20 -6.06 -0.74 10.25 32.73%
DY 2.47 0.00 0.00 0.00 0.00 0.00 4.27 -9.47%
P/NAPS 1.04 3.68 2.63 1.61 1.08 1.30 1.98 -11.05%

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