[TOMYPAK] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -13.33%
YoY- 10.8%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 156,593 151,866 176,510 211,881 212,986 210,200 211,868 -4.90%
PBT -977 -15,393 -4,057 18,538 21,126 31,945 9,518 -
Tax -12 -10 7,061 -670 -4,976 -9,040 -3,446 -61.03%
NP -989 -15,404 3,004 17,868 16,150 22,905 6,072 -
-
NP to SH -1,026 -15,390 3,001 17,901 16,156 22,905 6,072 -
-
Tax Rate - - - 3.61% 23.55% 28.30% 36.21% -
Total Cost 157,582 167,270 173,506 194,013 196,836 187,294 205,796 -4.34%
-
Net Worth 186,702 180,138 197,090 128,517 152,304 122,239 108,376 9.47%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - 13,125 10,782 10,186 5,838 -
Div Payout % - - - 73.32% 66.74% 44.47% 96.15% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 186,702 180,138 197,090 128,517 152,304 122,239 108,376 9.47%
NOSH 429,382 419,864 419,830 273,441 134,783 109,142 109,471 25.55%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -0.63% -10.14% 1.70% 8.43% 7.58% 10.90% 2.87% -
ROE -0.55% -8.54% 1.52% 13.93% 10.61% 18.74% 5.60% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 36.90 36.25 42.09 77.49 158.02 192.59 193.54 -24.11%
EPS -0.24 -3.68 0.72 6.55 11.99 20.99 5.55 -
DPS 0.00 0.00 0.00 4.80 8.00 9.33 5.33 -
NAPS 0.44 0.43 0.47 0.47 1.13 1.12 0.99 -12.63%
Adjusted Per Share Value based on latest NOSH - 140,999
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 36.71 35.60 41.38 49.67 49.93 49.28 49.67 -4.90%
EPS -0.24 -3.61 0.70 4.20 3.79 5.37 1.42 -
DPS 0.00 0.00 0.00 3.08 2.53 2.39 1.37 -
NAPS 0.4377 0.4223 0.462 0.3013 0.3571 0.2866 0.2541 9.47%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.71 0.505 0.73 0.92 1.63 2.05 1.30 -
P/RPS 1.92 1.39 1.73 1.19 1.03 1.06 0.67 19.16%
P/EPS -293.45 -13.75 101.99 14.05 13.60 9.77 23.44 -
EY -0.34 -7.27 0.98 7.12 7.35 10.24 4.27 -
DY 0.00 0.00 0.00 5.22 4.91 4.55 4.10 -
P/NAPS 1.61 1.17 1.55 1.96 1.44 1.83 1.31 3.49%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 28/11/19 23/11/18 23/11/17 25/11/16 25/11/15 14/11/14 -
Price 0.855 0.52 0.685 0.99 1.64 2.70 1.30 -
P/RPS 2.32 1.43 1.63 1.28 1.04 1.40 0.67 22.97%
P/EPS -353.37 -14.15 95.71 15.12 13.68 12.87 23.44 -
EY -0.28 -7.07 1.04 6.61 7.31 7.77 4.27 -
DY 0.00 0.00 0.00 4.85 4.88 3.46 4.10 -
P/NAPS 1.94 1.21 1.46 2.11 1.45 2.41 1.31 6.75%

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