[TOMYPAK] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
18-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 35.95%
YoY- 78.3%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 130,436 137,552 209,584 215,672 205,448 208,432 223,984 -8.60%
PBT -26,160 -14,276 4,408 26,716 18,648 30,308 9,576 -
Tax -16 2,764 1,060 -1,720 -4,600 -9,000 -3,532 -59.28%
NP -26,176 -11,512 5,468 24,996 14,048 21,308 6,044 -
-
NP to SH -26,176 -11,464 5,460 25,048 14,048 21,308 6,044 -
-
Tax Rate - - -24.05% 6.44% 24.67% 29.70% 36.88% -
Total Cost 156,612 149,064 204,116 190,676 191,400 187,124 217,940 -5.35%
-
Net Worth 175,609 188,528 197,265 193,312 125,819 114,853 108,397 8.36%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - 5,036 13,217 8,752 6,563 8,759 -
Div Payout % - - 92.24% 52.77% 62.31% 30.80% 144.93% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 175,609 188,528 197,265 193,312 125,819 114,853 108,397 8.36%
NOSH 420,359 419,864 419,732 165,224 109,408 109,383 109,492 25.10%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -20.07% -8.37% 2.61% 11.59% 6.84% 10.22% 2.70% -
ROE -14.91% -6.08% 2.77% 12.96% 11.17% 18.55% 5.58% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 31.20 32.83 49.94 130.53 187.78 190.55 204.57 -26.88%
EPS -6.28 -2.72 1.32 15.16 12.84 19.48 5.52 -
DPS 0.00 0.00 1.20 8.00 8.00 6.00 8.00 -
NAPS 0.42 0.45 0.47 1.17 1.15 1.05 0.99 -13.30%
Adjusted Per Share Value based on latest NOSH - 165,224
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 30.26 31.91 48.61 50.03 47.65 48.35 51.95 -8.60%
EPS -6.07 -2.66 1.27 5.81 3.26 4.94 1.40 -
DPS 0.00 0.00 1.17 3.07 2.03 1.52 2.03 -
NAPS 0.4073 0.4373 0.4576 0.4484 0.2918 0.2664 0.2514 8.36%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.345 0.485 0.84 2.09 2.44 1.37 1.37 -
P/RPS 1.11 1.48 1.68 1.55 1.30 0.72 0.67 8.76%
P/EPS -5.51 -17.72 64.57 13.00 19.00 7.03 24.82 -
EY -18.15 -5.64 1.55 7.69 5.26 14.22 4.03 -
DY 0.00 0.00 1.43 3.83 3.28 4.38 5.84 -
P/NAPS 0.82 1.08 1.79 2.09 2.12 1.30 1.38 -8.30%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/06/20 17/05/19 23/11/18 18/05/17 18/05/16 28/05/15 22/05/14 -
Price 0.45 0.485 0.685 2.39 2.56 1.75 1.39 -
P/RPS 1.44 1.48 1.37 1.77 1.36 0.92 0.68 13.30%
P/EPS -7.19 -17.72 52.66 14.86 19.94 8.98 25.18 -
EY -13.91 -5.64 1.90 6.73 5.02 11.13 3.97 -
DY 0.00 0.00 1.75 3.35 3.13 3.43 5.76 -
P/NAPS 1.07 1.08 1.46 2.39 2.23 1.67 1.40 -4.37%

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