[TOMYPAK] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -100.07%
YoY- -100.02%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 143,360 160,872 150,896 165,642 212,456 216,364 203,778 -5.25%
PBT -119,302 -5,040 -13,970 -5,174 21,586 22,460 30,998 -
Tax -4,594 -12 2,842 5,170 -976 -5,200 -8,700 -9.34%
NP -123,896 -5,052 -11,128 -4 20,610 17,260 22,298 -
-
NP to SH -124,123 -5,052 -11,088 -4 20,654 17,260 22,298 -
-
Tax Rate - - - - 4.52% 23.15% 28.07% -
Total Cost 267,256 165,924 162,024 165,646 191,846 199,104 181,480 6.12%
-
Net Worth 64,667 179,808 188,516 192,899 93,881 132,769 119,258 -8.97%
Dividend
31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - 2,516 11,185 9,483 8,752 -
Div Payout % - - - 0.00% 54.16% 54.95% 39.25% -
Equity
31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 64,667 179,808 188,516 192,899 93,881 132,769 119,258 -8.97%
NOSH 431,116 420,359 419,864 419,752 199,748 118,543 109,411 23.44%
Ratio Analysis
31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -86.42% -3.14% -7.37% 0.00% 9.70% 7.98% 10.94% -
ROE -191.94% -2.81% -5.88% 0.00% 22.00% 13.00% 18.70% -
Per Share
31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 33.25 38.47 36.02 39.50 106.36 182.52 186.25 -23.25%
EPS -28.81 -1.20 -2.64 0.00 10.34 14.56 20.38 -
DPS 0.00 0.00 0.00 0.60 5.60 8.00 8.00 -
NAPS 0.15 0.43 0.45 0.46 0.47 1.12 1.09 -26.26%
Adjusted Per Share Value based on latest NOSH - 419,752
31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 33.61 37.71 35.38 38.83 49.81 50.72 47.77 -5.25%
EPS -29.10 -1.18 -2.60 0.00 4.84 4.05 5.23 -
DPS 0.00 0.00 0.00 0.59 2.62 2.22 2.05 -
NAPS 0.1516 0.4215 0.442 0.4522 0.2201 0.3113 0.2796 -8.97%
Price Multiplier on Financial Quarter End Date
31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 31/12/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.42 0.465 0.50 0.82 0.985 1.90 1.62 -
P/RPS 1.26 1.21 1.39 2.08 0.93 1.04 0.87 5.85%
P/EPS -1.46 -38.49 -18.89 -85,966.13 9.53 13.05 7.95 -
EY -68.55 -2.60 -5.29 0.00 10.50 7.66 12.58 -
DY 0.00 0.00 0.00 0.73 5.69 4.21 4.94 -
P/NAPS 2.80 1.08 1.11 1.78 2.10 1.70 1.49 10.17%
Price Multiplier on Announcement Date
31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 28/02/22 18/08/20 23/08/19 23/11/18 25/08/17 26/08/16 20/08/15 -
Price 0.395 0.81 0.49 0.685 0.99 1.71 1.74 -
P/RPS 1.19 2.11 1.36 1.73 0.93 0.94 0.93 3.85%
P/EPS -1.37 -67.04 -18.51 -71,813.18 9.57 11.74 8.54 -
EY -72.89 -1.49 -5.40 0.00 10.44 8.51 11.71 -
DY 0.00 0.00 0.00 0.88 5.66 4.68 4.60 -
P/NAPS 2.63 1.88 1.09 1.49 2.11 1.53 1.60 7.93%

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