[TOMYPAK] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -206.24%
YoY- -383.25%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 58,364 74,424 166,674 130,436 137,552 209,584 215,672 -18.20%
PBT -32,360 -27,112 -4,636 -26,160 -14,276 4,408 26,716 -
Tax -52 0 -138 -16 2,764 1,060 -1,720 -41.60%
NP -32,412 -27,112 -4,774 -26,176 -11,512 5,468 24,996 -
-
NP to SH -32,500 -27,280 -4,961 -26,176 -11,464 5,460 25,048 -
-
Tax Rate - - - - - -24.05% 6.44% -
Total Cost 90,776 101,536 171,449 156,612 149,064 204,116 190,676 -10.78%
-
Net Worth 159,513 81,912 185,372 175,609 188,528 197,265 193,312 -2.91%
Dividend
30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - 5,036 13,217 -
Div Payout % - - - - - 92.24% 52.77% -
Equity
30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 159,513 81,912 185,372 175,609 188,528 197,265 193,312 -2.91%
NOSH 431,116 431,116 431,116 420,359 419,864 419,732 165,224 15.88%
Ratio Analysis
30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -55.53% -36.43% -2.86% -20.07% -8.37% 2.61% 11.59% -
ROE -20.37% -33.30% -2.68% -14.91% -6.08% 2.77% 12.96% -
Per Share
30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 13.54 17.26 38.66 31.20 32.83 49.94 130.53 -29.41%
EPS -7.52 -6.32 -1.15 -6.28 -2.72 1.32 15.16 -
DPS 0.00 0.00 0.00 0.00 0.00 1.20 8.00 -
NAPS 0.37 0.19 0.43 0.42 0.45 0.47 1.17 -16.22%
Adjusted Per Share Value based on latest NOSH - 431,116
30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 13.54 17.26 38.66 30.26 31.91 48.61 50.03 -18.20%
EPS -7.52 -6.32 -1.15 -6.07 -2.66 1.27 5.81 -
DPS 0.00 0.00 0.00 0.00 0.00 1.17 3.07 -
NAPS 0.37 0.19 0.43 0.4073 0.4373 0.4576 0.4484 -2.91%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/09/23 30/09/22 30/09/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.39 0.40 0.555 0.345 0.485 0.84 2.09 -
P/RPS 2.88 2.32 1.44 1.11 1.48 1.68 1.55 9.99%
P/EPS -5.17 -6.32 -48.22 -5.51 -17.72 64.57 13.00 -
EY -19.33 -15.82 -2.07 -18.15 -5.64 1.55 7.69 -
DY 0.00 0.00 0.00 0.00 0.00 1.43 3.83 -
P/NAPS 1.05 2.11 1.29 0.82 1.08 1.79 2.09 -10.04%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 24/11/23 29/11/22 30/11/21 29/06/20 17/05/19 23/11/18 18/05/17 -
Price 0.405 0.40 0.535 0.45 0.485 0.685 2.39 -
P/RPS 2.99 2.32 1.38 1.44 1.48 1.37 1.77 8.39%
P/EPS -5.37 -6.32 -46.49 -7.19 -17.72 52.66 14.86 -
EY -18.61 -15.82 -2.15 -13.91 -5.64 1.90 6.73 -
DY 0.00 0.00 0.00 0.00 0.00 1.75 3.35 -
P/NAPS 1.09 2.11 1.24 1.07 1.08 1.46 2.39 -11.37%

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