[TOMYPAK] YoY Quarter Result on 30-Jun-2018 [#2]

	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Quarter Result
Revenue	18,354	47,287	41,060	30,425	52,310	56,818	49,781	-14.21%
YoY %	-61.19%	15.17%	34.95%	-41.84%	-7.93%	14.14%	-	-
Horiz. %	36.87%	94.99%	82.48%	61.12%	105.08%	114.14%	100.00%	-
PBT	-115,825	4,020	-3,416	-3,689	4,114	6,568	7,921	-
YoY %	-2,981.22%	217.68%	7.40%	-189.67%	-37.36%	-17.08%	-	-
Horiz. %	-1,462.25%	50.75%	-43.13%	-46.57%	51.94%	82.92%	100.00%	-
Tax	-4,490	-2	730	2,320	-58	-1,450	-2,100	12.38%
YoY %	-224,400.00%	-100.27%	-68.53%	4,100.00%	96.00%	30.95%	-	-
Horiz. %	213.81%	0.10%	-34.76%	-110.48%	2.76%	69.05%	100.00%	-
NP	-120,315	4,018	-2,686	-1,369	4,056	5,118	5,821	-
YoY %	-3,094.40%	249.59%	-96.20%	-133.75%	-20.75%	-12.08%	-	-
Horiz. %	-2,066.91%	69.03%	-46.14%	-23.52%	69.68%	87.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-120,402	4,018	-2,678	-1,367	4,065	5,118	5,821	-
YoY %	-3,096.57%	250.04%	-95.90%	-133.63%	-20.57%	-12.08%	-	-
Horiz. %	-2,068.41%	69.03%	-46.01%	-23.48%	69.83%	87.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	0.05%	-	-	1.41%	22.08%	26.51%	-
YoY %	-	0.00%	-	-	-93.61%	-16.71%	-	-
Horiz. %	-	0.19%	-	-	5.32%	83.29%	100.00%	-
Total Cost	138,669	43,269	43,746	31,794	48,254	51,700	43,960	19.30%
YoY %	220.48%	-1.09%	37.59%	-34.11%	-6.67%	17.61%	-	-
Horiz. %	315.44%	98.43%	99.51%	72.32%	109.77%	117.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	64,667	179,808	188,516	192,899	46,372	142,946	119,264	-8.97%
YoY %	-64.04%	-4.62%	-2.27%	315.98%	-67.56%	19.86%	-	-
Horiz. %	54.22%	150.76%	158.07%	161.74%	38.88%	119.86%	100.00%	-

	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	-	-	-	-	789	2,552	2,735	-
YoY %	-	-	-	-	-69.08%	-6.69%	-	-
Horiz. %	-	-	-	-	28.85%	93.31%	100.00%	-
Div Payout %	-	-	-	-	19.42%	49.88%	46.99%	-
YoY %	-	-	-	-	-61.07%	6.15%	-	-
Horiz. %	-	-	-	-	41.33%	106.15%	100.00%	-

	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	64,667	179,808	188,516	192,899	46,372	142,946	119,264	-8.97%
YoY %	-64.04%	-4.62%	-2.27%	315.98%	-67.56%	19.86%	-	-
Horiz. %	54.22%	150.76%	158.07%	161.74%	38.88%	119.86%	100.00%	-
NOSH	431,116	420,359	419,864	419,752	98,665	127,630	109,417	23.44%
YoY %	2.56%	0.12%	0.03%	325.43%	-22.69%	16.65%	-	-
Horiz. %	394.01%	384.18%	383.73%	383.63%	90.17%	116.65%	100.00%	-

	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	-655.52%	8.50%	-6.54%	-4.50%	7.75%	9.01%	11.69%	-
YoY %	-7,812.00%	229.97%	-45.33%	-158.06%	-13.98%	-22.93%	-	-
Horiz. %	-5,607.53%	72.71%	-55.95%	-38.49%	66.30%	77.07%	100.00%	-
ROE	-186.19%	2.23%	-1.42%	-0.71%	8.77%	3.58%	4.88%	-
YoY %	-8,449.33%	257.04%	-100.00%	-108.10%	144.97%	-26.64%	-	-
Horiz. %	-3,815.37%	45.70%	-29.10%	-14.55%	179.71%	73.36%	100.00%	-

	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	4.26	11.31	9.80	7.26	53.02	44.52	45.50	-30.49%
YoY %	-62.33%	15.41%	34.99%	-86.31%	19.09%	-2.15%	-	-
Horiz. %	9.36%	24.86%	21.54%	15.96%	116.53%	97.85%	100.00%	-
EPS	-27.93	0.96	-0.64	0.33	4.12	4.01	5.32	-
YoY %	-3,009.38%	250.00%	-293.94%	-91.99%	2.74%	-24.62%	-	-
Horiz. %	-525.00%	18.05%	-12.03%	6.20%	77.44%	75.38%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.80	2.00	2.50	-
YoY %	0.00%	0.00%	0.00%	0.00%	-60.00%	-20.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	32.00%	80.00%	100.00%	-
NAPS	0.15	0.43	0.45	0.46	0.47	1.12	1.09	-26.26%
YoY %	-65.12%	-4.44%	-2.17%	-2.13%	-58.04%	2.75%	-	-
Horiz. %	13.76%	39.45%	41.28%	42.20%	43.12%	102.75%	100.00%	-

	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 419,752
RPS	4.26	10.97	9.52	7.06	12.13	13.18	11.55	-14.20%
YoY %	-61.17%	15.23%	34.84%	-41.80%	-7.97%	14.11%	-	-
Horiz. %	36.88%	94.98%	82.42%	61.13%	105.02%	114.11%	100.00%	-
EPS	-27.93	0.93	-0.62	-0.32	0.94	1.19	1.35	-
YoY %	-3,103.23%	250.00%	-93.75%	-134.04%	-21.01%	-11.85%	-	-
Horiz. %	-2,068.89%	68.89%	-45.93%	-23.70%	69.63%	88.15%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.18	0.59	0.63	-
YoY %	0.00%	0.00%	0.00%	0.00%	-69.49%	-6.35%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	28.57%	93.65%	100.00%	-
NAPS	0.15	0.4171	0.4373	0.4474	0.1076	0.3316	0.2766	-8.97%
YoY %	-64.04%	-4.62%	-2.26%	315.80%	-67.55%	19.88%	-	-
Horiz. %	54.23%	150.80%	158.10%	161.75%	38.90%	119.88%	100.00%	-

	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
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	9.87	4.11	5.10	11.30	1.86	4.27	3.56	16.95%
YoY %	140.15%	-19.41%	-54.87%	507.53%	-56.44%	19.94%	-	-
Horiz. %	277.25%	115.45%	143.26%	317.42%	52.25%	119.94%	100.00%	-
P/EPS	-1.50	48.39	-78.22	-251.55	23.91	47.38	30.45	-
YoY %	-103.10%	161.86%	68.90%	-1,152.07%	-49.54%	55.60%	-	-
Horiz. %	-4.93%	158.92%	-256.88%	-826.11%	78.52%	155.60%	100.00%	-
EY	-66.50	2.07	-1.28	-0.40	4.18	2.11	3.28	-
YoY %	-3,312.56%	261.72%	-220.00%	-109.57%	98.10%	-35.67%	-	-
Horiz. %	-2,027.44%	63.11%	-39.02%	-12.20%	127.44%	64.33%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.81	1.05	1.54	-
YoY %	0.00%	0.00%	0.00%	0.00%	-22.86%	-31.82%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	52.60%	68.18%	100.00%	-
P/NAPS	2.80	1.08	1.11	1.78	2.10	1.70	1.49	10.17%
YoY %	159.26%	-2.70%	-37.64%	-15.24%	23.53%	14.09%	-	-
Horiz. %	187.92%	72.48%	74.50%	119.46%	140.94%	114.09%	100.00%	-

	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
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	9.28	7.16	5.00	9.44	1.87	3.84	3.82	14.60%
YoY %	29.61%	43.20%	-47.03%	404.81%	-51.30%	0.52%	-	-
Horiz. %	242.93%	187.43%	130.89%	247.12%	48.95%	100.52%	100.00%	-
P/EPS	-1.41	84.30	-76.65	-210.13	24.03	42.64	32.71	-
YoY %	-101.67%	209.98%	63.52%	-974.45%	-43.64%	30.36%	-	-
Horiz. %	-4.31%	257.72%	-234.33%	-642.40%	73.46%	130.36%	100.00%	-
EY	-70.70	1.19	-1.30	-0.48	4.16	2.35	3.06	-
YoY %	-6,041.18%	191.54%	-170.83%	-111.54%	77.02%	-23.20%	-	-
Horiz. %	-2,310.46%	38.89%	-42.48%	-15.69%	135.95%	76.80%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.81	1.17	1.44	-
YoY %	0.00%	0.00%	0.00%	0.00%	-30.77%	-18.75%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	56.25%	81.25%	100.00%	-
P/NAPS	2.63	1.88	1.09	1.49	2.11	1.53	1.60	7.93%
YoY %	39.89%	72.48%	-26.85%	-29.38%	37.91%	-4.38%	-	-
Horiz. %	164.37%	117.50%	68.12%	93.12%	131.88%	95.62%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos