[TOMYPAK] YoY Cumulative 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- -100.15%
YoY- -100.02%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative 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 80,436 75,448 82,821 106,228 108,182 101,889 5.38%
PBT -119,302 -2,520 -6,985 -2,587 10,793 11,230 15,499 -
Tax -4,594 -6 1,421 2,585 -488 -2,600 -4,350 0.84%
NP -123,896 -2,526 -5,564 -2 10,305 8,630 11,149 -
-
NP to SH -124,123 -2,526 -5,544 -2 10,327 8,630 11,149 -
-
Tax Rate - - - - 4.52% 23.15% 28.07% -
Total Cost 267,256 82,962 81,012 82,823 95,923 99,552 90,740 18.05%
-
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 - - - 1,258 5,592 4,741 4,376 -
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% -1.40% -2.94% 0.00% 11.00% 6.50% 9.35% -
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 19.24 18.01 19.75 53.18 91.26 93.12 -14.63%
EPS -28.81 -0.60 -1.32 0.00 5.17 7.28 10.19 -
DPS 0.00 0.00 0.00 0.30 2.80 4.00 4.00 -
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 18.86 17.69 19.42 24.90 25.36 23.89 5.38%
EPS -29.10 -0.59 -1.30 0.00 2.42 2.02 2.61 -
DPS 0.00 0.00 0.00 0.29 1.31 1.11 1.03 -
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 2.42 2.78 4.15 1.85 2.08 1.74 -4.83%
P/EPS -1.46 -76.98 -37.78 -171,932.27 19.05 26.10 15.90 -
EY -68.55 -1.30 -2.65 0.00 5.25 3.83 6.29 -
DY 0.00 0.00 0.00 0.37 2.84 2.11 2.47 -
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 4.21 2.72 3.47 1.86 1.87 1.87 -6.70%
P/EPS -1.37 -134.09 -37.03 -143,626.36 19.15 23.49 17.08 -
EY -72.89 -0.75 -2.70 0.00 5.22 4.26 5.86 -
DY 0.00 0.00 0.00 0.44 2.83 2.34 2.30 -
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