[TOMYPAK] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 64.92%
YoY- 19.66%
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 52,396 204,280 158,911 106,228 53,918 210,942 159,740 -52.47%
PBT 1,102 10,022 13,904 10,793 6,679 23,210 15,845 -83.11%
Tax 265 -443 -503 -488 -430 -4,832 -3,732 -
NP 1,367 9,579 13,401 10,305 6,249 18,378 12,113 -76.67%
-
NP to SH 1,365 9,516 13,426 10,327 6,262 18,424 12,117 -76.70%
-
Tax Rate -24.05% 4.42% 3.62% 4.52% 6.44% 20.82% 23.55% -
Total Cost 51,029 194,701 145,510 95,923 47,669 192,564 147,627 -50.77%
-
Net Worth 197,265 46,943 128,517 93,881 193,312 159,545 152,304 18.83%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 1,259 3,964 9,843 5,592 3,304 11,098 8,086 -71.09%
Div Payout % 92.24% 41.66% 73.32% 54.16% 52.77% 60.24% 66.74% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 197,265 46,943 128,517 93,881 193,312 159,545 152,304 18.83%
NOSH 419,732 419,632 273,441 199,748 165,224 138,734 134,783 113.39%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 2.61% 4.69% 8.43% 9.70% 11.59% 8.71% 7.58% -
ROE 0.69% 20.27% 10.45% 11.00% 3.24% 11.55% 7.96% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 12.48 195.82 58.12 53.18 32.63 152.05 118.52 -77.73%
EPS 0.33 3.22 4.91 5.17 3.79 13.28 8.99 -88.97%
DPS 0.30 3.80 3.60 2.80 2.00 8.00 6.00 -86.45%
NAPS 0.47 0.45 0.47 0.47 1.17 1.15 1.13 -44.30%
Adjusted Per Share Value based on latest NOSH - 98,665
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 12.28 47.89 37.25 24.90 12.64 49.45 37.45 -52.48%
EPS 0.32 2.23 3.15 2.42 1.47 4.32 2.84 -76.70%
DPS 0.30 0.93 2.31 1.31 0.77 2.60 1.90 -70.81%
NAPS 0.4625 0.1101 0.3013 0.2201 0.4532 0.374 0.3571 18.83%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.84 0.975 0.92 0.985 2.09 1.64 1.63 -
P/RPS 6.73 0.50 1.58 1.85 6.18 1.08 1.38 187.85%
P/EPS 258.28 10.69 18.74 19.05 51.98 12.35 18.13 488.61%
EY 0.39 9.36 5.34 5.25 1.92 8.10 5.52 -82.93%
DY 0.36 3.90 3.91 2.84 0.96 4.88 3.68 -78.79%
P/NAPS 1.79 2.17 1.96 2.10 2.09 1.43 1.44 15.62%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 23/11/18 27/02/18 23/11/17 25/08/17 18/05/17 28/02/17 25/11/16 -
Price 0.685 0.89 0.99 0.99 2.39 1.78 1.64 -
P/RPS 5.49 0.45 1.70 1.86 7.07 1.17 1.38 151.28%
P/EPS 210.63 9.76 20.16 19.15 59.44 13.40 18.24 411.65%
EY 0.47 10.25 4.96 5.22 1.68 7.46 5.48 -80.58%
DY 0.44 4.27 3.64 2.83 0.84 4.49 3.66 -75.67%
P/NAPS 1.46 1.98 2.11 2.11 2.39 1.55 1.45 0.45%

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