[TOMYPAK] YoY Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 79.68%
YoY- 93.33%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 137,348 54,601 155,799 156,593 151,866 176,510 211,881 -6.44%
PBT -28,642 132,016 -125,533 -977 -15,393 -4,057 18,538 -
Tax -2,412 -31,733 -4,594 -12 -10 7,061 -670 21.76%
NP -31,054 100,282 -130,127 -989 -15,404 3,004 17,868 -
-
NP to SH -32,753 100,112 -130,413 -1,026 -15,390 3,001 17,901 -
-
Tax Rate - 24.04% - - - - 3.61% -
Total Cost 168,402 -45,681 285,926 157,582 167,270 173,506 194,013 -2.15%
-
Net Worth 120,712 163,824 60,356 186,702 180,138 197,090 128,517 -0.95%
Dividend
31/03/24 31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - 5,748 - - - - 13,125 -
Div Payout % - 5.74% - - - - 73.32% -
Equity
31/03/24 31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 120,712 163,824 60,356 186,702 180,138 197,090 128,517 -0.95%
NOSH 431,116 431,116 431,116 429,382 419,864 419,830 273,441 7.25%
Ratio Analysis
31/03/24 31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -22.61% 183.66% -83.52% -0.63% -10.14% 1.70% 8.43% -
ROE -27.13% 61.11% -216.07% -0.55% -8.54% 1.52% 13.93% -
Per Share
31/03/24 31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 31.86 12.67 36.14 36.90 36.25 42.09 77.49 -12.77%
EPS -7.60 23.23 -30.26 -0.24 -3.68 0.72 6.55 -
DPS 0.00 1.33 0.00 0.00 0.00 0.00 4.80 -
NAPS 0.28 0.38 0.14 0.44 0.43 0.47 0.47 -7.65%
Adjusted Per Share Value based on latest NOSH - 429,382
31/03/24 31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 31.86 12.67 36.14 36.32 35.23 40.94 49.15 -6.44%
EPS -7.60 23.23 -30.26 -0.24 -3.57 0.70 4.15 -
DPS 0.00 1.33 0.00 0.00 0.00 0.00 3.04 -
NAPS 0.28 0.38 0.14 0.4331 0.4178 0.4572 0.2981 -0.95%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/03/24 31/03/23 31/03/22 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.40 0.37 0.455 0.71 0.505 0.73 0.92 -
P/RPS 1.26 2.92 1.26 1.92 1.39 1.73 1.19 0.88%
P/EPS -5.27 1.59 -1.50 -293.45 -13.75 101.99 14.05 -
EY -18.99 62.76 -66.48 -0.34 -7.27 0.98 7.12 -
DY 0.00 3.60 0.00 0.00 0.00 0.00 5.22 -
P/NAPS 1.43 0.97 3.25 1.61 1.17 1.55 1.96 -4.73%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/05/24 22/05/23 30/05/22 25/11/20 28/11/19 23/11/18 23/11/17 -
Price 0.36 0.44 0.395 0.855 0.52 0.685 0.99 -
P/RPS 1.13 3.47 1.09 2.32 1.43 1.63 1.28 -1.89%
P/EPS -4.74 1.89 -1.31 -353.37 -14.15 95.71 15.12 -
EY -21.10 52.78 -76.58 -0.28 -7.07 1.04 6.61 -
DY 0.00 3.03 0.00 0.00 0.00 0.00 4.85 -
P/NAPS 1.29 1.16 2.82 1.94 1.21 1.46 2.11 -7.28%

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