[TOMYPAK] YoY TTM Result on 31-Mar-2018 [#1]

	30/09/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
TTM Result
Revenue	161,846	156,282	150,374	202,758	213,461	213,353	205,151	-3.57%
YoY %	3.56%	3.93%	-25.84%	-5.01%	0.05%	4.00%	-	-
Horiz. %	78.89%	76.18%	73.30%	98.83%	104.05%	104.00%	100.00%	-
PBT	-3,227	-14,782	-16,318	4,445	25,226	28,377	16,776	-
YoY %	78.17%	9.41%	-467.11%	-82.38%	-11.10%	69.15%	-	-
Horiz. %	-19.24%	-88.11%	-97.27%	26.50%	150.37%	169.15%	100.00%	-
Tax	-155	-707	10,205	192	-4,112	-7,030	-4,709	-40.82%
YoY %	78.08%	-106.93%	5,215.10%	104.67%	41.51%	-49.29%	-	-
Horiz. %	3.29%	15.01%	-216.71%	-4.08%	87.32%	149.29%	100.00%	-
NP	-3,382	-15,489	-6,113	4,637	21,114	21,347	12,067	-
YoY %	78.17%	-153.38%	-231.83%	-78.04%	-1.09%	76.90%	-	-
Horiz. %	-28.03%	-128.36%	-50.66%	38.43%	174.97%	176.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,570	-15,490	-6,093	4,623	21,171	21,347	12,067	-
YoY %	76.95%	-154.23%	-231.80%	-78.16%	-0.82%	76.90%	-	-
Horiz. %	-29.58%	-128.37%	-50.49%	38.31%	175.45%	176.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-4.32%	16.30%	24.77%	28.07%	-
YoY %	-	-	-	-126.50%	-34.19%	-11.76%	-	-
Horiz. %	-	-	-	-15.39%	58.07%	88.24%	100.00%	-
Total Cost	165,228	171,771	156,487	198,121	192,347	192,006	193,084	-2.36%
YoY %	-3.81%	9.77%	-21.01%	3.00%	0.18%	-0.56%	-	-
Horiz. %	85.57%	88.96%	81.05%	102.61%	99.62%	99.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	185,372	175,609	188,528	197,265	193,312	125,819	114,853	7.63%
YoY %	5.56%	-6.85%	-4.43%	2.04%	53.64%	9.55%	-	-
Horiz. %	161.40%	152.90%	164.15%	171.75%	168.31%	109.55%	100.00%	-

	30/09/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Dividend
Div	-	-	-	3,385	11,761	11,482	4,913	-
YoY %	-	-	-	-71.22%	2.43%	133.71%	-	-
Horiz. %	-	-	-	68.90%	239.39%	233.71%	100.00%	-
Div Payout %	-	-	-	73.22%	55.56%	53.79%	40.72%	-
YoY %	-	-	-	31.79%	3.29%	32.10%	-	-
Horiz. %	-	-	-	179.81%	136.44%	132.10%	100.00%	-

	30/09/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Equity
Net Worth	185,372	175,609	188,528	197,265	193,312	125,819	114,853	7.63%
YoY %	5.56%	-6.85%	-4.43%	2.04%	53.64%	9.55%	-	-
Horiz. %	161.40%	152.90%	164.15%	171.75%	168.31%	109.55%	100.00%	-
NOSH	431,116	420,359	419,864	419,732	165,224	109,408	109,383	23.46%
YoY %	2.56%	0.12%	0.03%	154.04%	51.02%	0.02%	-	-
Horiz. %	394.13%	384.30%	383.85%	383.73%	151.05%	100.02%	100.00%	-

	30/09/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Ratio Analysis
NP Margin	-2.09%	-9.91%	-4.07%	2.29%	9.89%	10.01%	5.88%	-
YoY %	78.91%	-143.49%	-277.73%	-76.85%	-1.20%	70.24%	-	-
Horiz. %	-35.54%	-168.54%	-69.22%	38.95%	168.20%	170.24%	100.00%	-
ROE	-1.93%	-8.82%	-3.23%	2.34%	10.95%	16.97%	10.51%	-
YoY %	78.12%	-173.07%	-238.03%	-78.63%	-35.47%	61.47%	-	-
Horiz. %	-18.36%	-83.92%	-30.73%	22.26%	104.19%	161.47%	100.00%	-

	30/09/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Per Share
RPS	37.54	37.38	35.89	48.31	129.19	195.01	187.55	-21.90%
YoY %	0.43%	4.15%	-25.71%	-62.61%	-33.75%	3.98%	-	-
Horiz. %	20.02%	19.93%	19.14%	25.76%	68.88%	103.98%	100.00%	-
EPS	-0.83	-3.70	-1.45	1.10	12.81	19.51	11.03	-
YoY %	77.57%	-155.17%	-231.82%	-91.41%	-34.34%	76.88%	-	-
Horiz. %	-7.52%	-33.54%	-13.15%	9.97%	116.14%	176.88%	100.00%	-
DPS	0.00	0.00	0.00	0.81	7.12	10.50	4.50	-
YoY %	0.00%	0.00%	0.00%	-88.62%	-32.19%	133.33%	-	-
Horiz. %	0.00%	0.00%	0.00%	18.00%	158.22%	233.33%	100.00%	-
NAPS	0.43	0.42	0.45	0.47	1.17	1.15	1.05	-12.82%
YoY %	2.38%	-6.67%	-4.26%	-59.83%	1.74%	9.52%	-	-
Horiz. %	40.95%	40.00%	42.86%	44.76%	111.43%	109.52%	100.00%	-

	30/09/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 419,732
RPS	37.54	36.25	34.88	47.03	49.51	49.49	47.59	-3.57%
YoY %	3.56%	3.93%	-25.83%	-5.01%	0.04%	3.99%	-	-
Horiz. %	78.88%	76.17%	73.29%	98.82%	104.03%	103.99%	100.00%	-
EPS	-0.83	-3.59	-1.41	1.07	4.91	4.95	2.80	-
YoY %	76.88%	-154.61%	-231.78%	-78.21%	-0.81%	76.79%	-	-
Horiz. %	-29.64%	-128.21%	-50.36%	38.21%	175.36%	176.79%	100.00%	-
DPS	0.00	0.00	0.00	0.79	2.73	2.66	1.14	-
YoY %	0.00%	0.00%	0.00%	-71.06%	2.63%	133.33%	-	-
Horiz. %	0.00%	0.00%	0.00%	69.30%	239.47%	233.33%	100.00%	-
NAPS	0.43	0.4073	0.4373	0.4576	0.4484	0.2918	0.2664	7.63%
YoY %	5.57%	-6.86%	-4.44%	2.05%	53.67%	9.53%	-	-
Horiz. %	161.41%	152.89%	164.15%	171.77%	168.32%	109.53%	100.00%	-

	30/09/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	-
Price	0.555	0.345	0.485	0.84	2.09	2.44	1.37	-
P/RPS	1.48	0.92	1.35	1.74	1.62	1.25	0.73	11.47%
YoY %	60.87%	-31.85%	-22.41%	7.41%	29.60%	71.23%	-	-
Horiz. %	202.74%	126.03%	184.93%	238.36%	221.92%	171.23%	100.00%	-
P/EPS	-67.02	-9.31	-33.35	76.26	16.31	12.51	12.42	-
YoY %	-619.87%	72.08%	-143.73%	367.57%	30.38%	0.72%	-	-
Horiz. %	-539.61%	-74.96%	-268.52%	614.01%	131.32%	100.72%	100.00%	-
EY	-1.49	-10.74	-3.00	1.31	6.13	8.00	8.05	-
YoY %	86.13%	-258.00%	-329.01%	-78.63%	-23.38%	-0.62%	-	-
Horiz. %	-18.51%	-133.42%	-37.27%	16.27%	76.15%	99.38%	100.00%	-
DY	0.00	0.00	0.00	0.96	3.41	4.30	3.28	-
YoY %	0.00%	0.00%	0.00%	-71.85%	-20.70%	31.10%	-	-
Horiz. %	0.00%	0.00%	0.00%	29.27%	103.96%	131.10%	100.00%	-
P/NAPS	1.29	0.82	1.08	1.79	1.79	2.12	1.30	-0.11%
YoY %	57.32%	-24.07%	-39.66%	0.00%	-15.57%	63.08%	-	-
Horiz. %	99.23%	63.08%	83.08%	137.69%	137.69%	163.08%	100.00%	-

	30/09/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	30/11/21	29/06/20	17/05/19	23/11/18	18/05/17	18/05/16	28/05/15	-
Price	0.535	0.45	0.485	0.685	2.39	2.56	1.75	-
P/RPS	1.43	1.20	1.35	1.42	1.85	1.31	0.93	6.83%
YoY %	19.17%	-11.11%	-4.93%	-23.24%	41.22%	40.86%	-	-
Horiz. %	153.76%	129.03%	145.16%	152.69%	198.92%	140.86%	100.00%	-
P/EPS	-64.60	-12.15	-33.35	62.19	18.65	13.12	15.86	-
YoY %	-431.69%	63.57%	-153.63%	233.46%	42.15%	-17.28%	-	-
Horiz. %	-407.31%	-76.61%	-210.28%	392.12%	117.59%	82.72%	100.00%	-
EY	-1.55	-8.23	-3.00	1.61	5.36	7.62	6.30	-
YoY %	81.17%	-174.33%	-286.34%	-69.96%	-29.66%	20.95%	-	-
Horiz. %	-24.60%	-130.63%	-47.62%	25.56%	85.08%	120.95%	100.00%	-
DY	0.00	0.00	0.00	1.18	2.98	4.10	2.57	-
YoY %	0.00%	0.00%	0.00%	-60.40%	-27.32%	59.53%	-	-
Horiz. %	0.00%	0.00%	0.00%	45.91%	115.95%	159.53%	100.00%	-
P/NAPS	1.24	1.07	1.08	1.46	2.04	2.23	1.67	-4.47%
YoY %	15.89%	-0.93%	-26.03%	-28.43%	-8.52%	33.53%	-	-
Horiz. %	74.25%	64.07%	64.67%	87.43%	122.16%	133.53%	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