[TOMYPAK] YoY Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -3235.74%
YoY- -19952.18%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 48,820 29,052 143,360 80,436 75,448 82,821 106,228 -11.26%
PBT -18,093 -14,262 -119,302 -2,520 -6,985 -2,587 10,793 -
Tax -686 0 -4,594 -6 1,421 2,585 -488 5.37%
NP -18,779 -14,262 -123,896 -2,526 -5,564 -2 10,305 -
-
NP to SH -19,229 -14,367 -124,123 -2,526 -5,544 -2 10,327 -
-
Tax Rate - - - - - - 4.52% -
Total Cost 67,599 43,314 267,256 82,962 81,012 82,823 95,923 -5.23%
-
Net Worth 125,023 73,289 64,667 179,808 188,516 192,899 93,881 4.50%
Dividend
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 4,311 - - - - 1,258 5,592 -3.91%
Div Payout % 0.00% - - - - 0.00% 54.16% -
Equity
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 125,023 73,289 64,667 179,808 188,516 192,899 93,881 4.50%
NOSH 431,116 431,116 431,116 420,359 419,864 419,752 199,748 12.55%
Ratio Analysis
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -38.47% -49.09% -86.42% -3.14% -7.37% 0.00% 9.70% -
ROE -15.38% -19.60% -191.94% -1.40% -2.94% 0.00% 11.00% -
Per Share
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 11.32 6.74 33.25 19.24 18.01 19.75 53.18 -21.16%
EPS -4.46 -3.33 -28.81 -0.60 -1.32 0.00 5.17 -
DPS 1.00 0.00 0.00 0.00 0.00 0.30 2.80 -14.63%
NAPS 0.29 0.17 0.15 0.43 0.45 0.46 0.47 -7.15%
Adjusted Per Share Value based on latest NOSH - 431,116
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 11.32 6.74 33.25 18.66 17.50 19.21 24.64 -11.26%
EPS -4.46 -3.33 -28.81 -0.59 -1.29 0.00 2.40 -
DPS 1.00 0.00 0.00 0.00 0.00 0.29 1.30 -3.95%
NAPS 0.29 0.17 0.15 0.4171 0.4373 0.4474 0.2178 4.49%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 31/12/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.39 0.44 0.42 0.465 0.50 0.82 0.985 -
P/RPS 3.44 6.53 1.26 2.42 2.78 4.15 1.85 10.00%
P/EPS -8.74 -13.20 -1.46 -76.98 -37.78 -171,932.27 19.05 -
EY -11.44 -7.57 -68.55 -1.30 -2.65 0.00 5.25 -
DY 2.56 0.00 0.00 0.00 0.00 0.37 2.84 -1.58%
P/NAPS 1.34 2.59 2.80 1.08 1.11 1.78 2.10 -6.67%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 27/02/24 27/02/23 28/02/22 18/08/20 23/08/19 23/11/18 25/08/17 -
Price 0.38 0.385 0.395 0.81 0.49 0.685 0.99 -
P/RPS 3.36 5.71 1.19 4.21 2.72 3.47 1.86 9.51%
P/EPS -8.52 -11.55 -1.37 -134.09 -37.03 -143,626.36 19.15 -
EY -11.74 -8.66 -72.89 -0.75 -2.70 0.00 5.22 -
DY 2.63 0.00 0.00 0.00 0.00 0.44 2.83 -1.12%
P/NAPS 1.31 2.26 2.63 1.88 1.09 1.49 2.11 -7.06%

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