[TOMYPAK] YoY TTM 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- -3376.84%
YoY- -19952.18%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 83,835 52,849 143,360 162,509 161,009 180,873 208,953 -13.09%
PBT 81,188 -29,311 -119,302 -7,346 -16,045 -3,358 22,772 21.57%
Tax -785 -114 -4,594 -1,439 8,615 2,570 -2,720 -17.38%
NP 80,403 -29,425 -123,896 -8,785 -7,430 -788 20,052 23.79%
-
NP to SH 80,048 -29,475 -124,123 -8,794 -7,404 -809 20,118 23.64%
-
Tax Rate 0.97% - - - - - 11.94% -
Total Cost 3,432 82,274 267,256 171,294 168,439 181,661 188,901 -45.98%
-
Net Worth 125,023 73,289 64,667 179,808 188,516 192,899 46,372 16.46%
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 - - - - 2,595 9,998 -12.12%
Div Payout % 5.39% - - - - 0.00% 49.70% -
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 46,372 16.46%
NOSH 431,116 431,116 431,116 420,359 419,864 419,752 98,665 25.43%
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 95.91% -55.68% -86.42% -5.41% -4.61% -0.44% 9.60% -
ROE 64.03% -40.22% -191.94% -4.89% -3.93% -0.42% 43.38% -
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 19.45 12.26 33.25 38.86 38.43 43.13 211.78 -30.71%
EPS 18.57 -6.84 -28.79 -2.10 -1.77 -0.19 20.39 -1.42%
DPS 1.00 0.00 0.00 0.00 0.00 0.62 10.13 -29.94%
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 19.45 12.26 33.25 37.69 37.35 41.95 48.47 -13.09%
EPS 18.57 -6.84 -28.79 -2.04 -1.72 -0.19 4.67 23.63%
DPS 1.00 0.00 0.00 0.00 0.00 0.60 2.32 -12.13%
NAPS 0.29 0.17 0.15 0.4171 0.4373 0.4474 0.1076 16.45%
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 2.01 3.59 1.26 1.20 1.30 1.90 0.47 25.02%
P/EPS 2.10 -6.44 -1.46 -22.11 -28.29 -425.05 4.83 -12.01%
EY 47.61 -15.54 -68.55 -4.52 -3.53 -0.24 20.70 13.65%
DY 2.56 0.00 0.00 0.00 0.00 0.75 10.29 -19.24%
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 0.405 0.81 0.49 0.685 0.99 -
P/RPS 1.95 3.14 1.22 2.08 1.27 1.59 0.47 24.44%
P/EPS 2.05 -5.63 -1.41 -38.52 -27.72 -355.07 4.86 -12.42%
EY 48.86 -17.76 -71.09 -2.60 -3.61 -0.28 20.60 14.19%
DY 2.63 0.00 0.00 0.00 0.00 0.90 10.24 -18.85%
P/NAPS 1.31 2.26 2.70 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