[TOMYPAK] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -4.97%
YoY- -2.56%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 162,509 161,009 180,873 208,953 220,390 203,596 219,023 -4.84%
PBT -7,346 -16,045 -3,358 22,772 27,024 23,362 13,922 -
Tax -1,439 8,615 2,570 -2,720 -6,380 -6,289 -4,349 -16.82%
NP -8,785 -7,430 -788 20,052 20,644 17,073 9,573 -
-
NP to SH -8,794 -7,404 -809 20,118 20,646 17,073 9,573 -
-
Tax Rate - - - 11.94% 23.61% 26.92% 31.24% -
Total Cost 171,294 168,439 181,661 188,901 199,746 186,523 209,450 -3.29%
-
Net Worth 179,808 188,516 192,899 46,372 127,630 119,264 106,493 9.11%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - 2,595 9,998 11,299 6,561 7,649 -
Div Payout % - - 0.00% 49.70% 54.73% 38.43% 79.90% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 179,808 188,516 192,899 46,372 127,630 119,264 106,493 9.11%
NOSH 420,359 419,864 419,752 98,665 127,630 109,417 108,666 25.26%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -5.41% -4.61% -0.44% 9.60% 9.37% 8.39% 4.37% -
ROE -4.89% -3.93% -0.42% 43.38% 16.18% 14.32% 8.99% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 38.86 38.43 43.13 211.78 172.68 186.07 201.55 -23.97%
EPS -2.10 -1.77 -0.19 20.39 16.18 15.60 8.81 -
DPS 0.00 0.00 0.62 10.13 8.85 6.00 7.00 -
NAPS 0.43 0.45 0.46 0.47 1.00 1.09 0.98 -12.81%
Adjusted Per Share Value based on latest NOSH - 98,665
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 38.10 37.75 42.40 48.99 51.67 47.73 51.35 -4.84%
EPS -2.06 -1.74 -0.19 4.72 4.84 4.00 2.24 -
DPS 0.00 0.00 0.61 2.34 2.65 1.54 1.79 -
NAPS 0.4215 0.442 0.4522 0.1087 0.2992 0.2796 0.2497 9.10%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.465 0.50 0.82 0.985 1.90 1.62 1.36 -
P/RPS 1.20 1.30 1.90 0.47 1.10 0.87 0.67 10.19%
P/EPS -22.11 -28.29 -425.05 4.83 11.75 10.38 15.44 -
EY -4.52 -3.53 -0.24 20.70 8.51 9.63 6.48 -
DY 0.00 0.00 0.75 10.29 4.66 3.70 5.15 -
P/NAPS 1.08 1.11 1.78 2.10 1.90 1.49 1.39 -4.11%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 18/08/20 23/08/19 23/11/18 25/08/17 26/08/16 20/08/15 13/08/14 -
Price 0.81 0.49 0.685 0.99 1.71 1.74 1.30 -
P/RPS 2.08 1.27 1.59 0.47 0.99 0.94 0.64 21.68%
P/EPS -38.52 -27.72 -355.07 4.86 10.57 11.15 14.76 -
EY -2.60 -3.61 -0.28 20.60 9.46 8.97 6.78 -
DY 0.00 0.00 0.90 10.24 5.18 3.45 5.38 -
P/NAPS 1.88 1.09 1.49 2.11 1.71 1.60 1.33 5.93%

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