[TOMYPAK] YoY Quarter Result on 30-Sep-2017 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -23.69%
YoY- -10.99%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 37,009 38,542 49,562 52,683 51,557 55,761 51,568 -5.37%
PBT 1,787 -4,560 -456 3,111 4,615 8,460 3,410 -10.20%
Tax -3 -1,429 2,711 -15 -1,132 -2,430 -1,183 -63.03%
NP 1,784 -5,989 2,255 3,096 3,483 6,030 2,227 -3.62%
-
NP to SH 1,756 -5,999 2,253 3,102 3,485 6,030 2,227 -3.87%
-
Tax Rate 0.17% - - 0.48% 24.53% 28.72% 34.69% -
Total Cost 35,225 44,531 47,307 49,587 48,074 49,731 49,341 -5.45%
-
Net Worth 186,702 180,138 197,090 66,269 148,046 122,347 108,075 9.53%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - 1,127 2,620 3,277 1,091 -
Div Payout % - - - 36.36% 75.19% 54.35% 49.02% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 186,702 180,138 197,090 66,269 148,046 122,347 108,075 9.53%
NOSH 429,382 419,864 419,830 140,999 131,015 109,239 109,166 25.61%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 4.82% -15.54% 4.55% 5.88% 6.76% 10.81% 4.32% -
ROE 0.94% -3.33% 1.14% 4.68% 2.35% 4.93% 2.06% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 8.72 9.20 11.82 37.36 39.35 51.04 47.24 -24.52%
EPS 0.41 -1.43 0.54 2.20 2.66 5.52 2.04 -23.44%
DPS 0.00 0.00 0.00 0.80 2.00 3.00 1.00 -
NAPS 0.44 0.43 0.47 0.47 1.13 1.12 0.99 -12.63%
Adjusted Per Share Value based on latest NOSH - 140,999
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 8.58 8.94 11.50 12.22 11.96 12.93 11.96 -5.38%
EPS 0.41 -1.39 0.52 0.72 0.81 1.40 0.52 -3.88%
DPS 0.00 0.00 0.00 0.26 0.61 0.76 0.25 -
NAPS 0.4331 0.4178 0.4572 0.1537 0.3434 0.2838 0.2507 9.53%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.71 0.505 0.73 0.92 1.63 2.05 1.30 -
P/RPS 8.14 5.49 6.18 2.46 4.14 4.02 2.75 19.80%
P/EPS 171.57 -35.27 135.87 41.82 61.28 37.14 63.73 17.92%
EY 0.58 -2.84 0.74 2.39 1.63 2.69 1.57 -15.27%
DY 0.00 0.00 0.00 0.87 1.23 1.46 0.77 -
P/NAPS 1.61 1.17 1.55 1.96 1.44 1.83 1.31 3.49%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 28/11/19 23/11/18 23/11/17 25/11/16 25/11/15 14/11/14 -
Price 0.855 0.52 0.685 0.99 1.64 2.70 1.30 -
P/RPS 9.80 5.65 5.80 2.65 4.17 5.29 2.75 23.56%
P/EPS 206.60 -36.31 127.50 45.00 61.65 48.91 63.73 21.63%
EY 0.48 -2.75 0.78 2.22 1.62 2.04 1.57 -17.90%
DY 0.00 0.00 0.00 0.81 1.22 1.11 0.77 -
P/NAPS 1.94 1.21 1.46 2.11 1.45 2.41 1.31 6.75%

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