[TOMYPAK] QoQ TTM Result on 31-Mar-2023 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
22-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- 324.82%
YoY- 150.22%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 83,835 60,052 64,067 52,309 52,849 60,757 76,948 5.86%
PBT 81,188 83,707 85,019 90,194 -29,311 -137,652 -137,044 -
Tax -785 -112 -99 -23,914 -114 -4,604 -4,704 -69.58%
NP 80,403 83,595 84,920 66,280 -29,425 -142,256 -141,748 -
-
NP to SH 80,048 83,605 84,910 66,266 -29,475 -142,330 -141,566 -
-
Tax Rate 0.97% 0.13% 0.12% 26.51% - - - -
Total Cost 3,432 -23,543 -20,853 -13,971 82,274 203,013 218,696 -93.68%
-
Net Worth 125,023 159,513 168,135 163,824 73,289 81,912 47,422 90.50%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 4,311 4,311 4,311 4,311 - - - -
Div Payout % 5.39% 5.16% 5.08% 6.51% - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 125,023 159,513 168,135 163,824 73,289 81,912 47,422 90.50%
NOSH 431,116 431,116 431,116 431,116 431,116 431,116 431,116 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 95.91% 139.20% 132.55% 126.71% -55.68% -234.14% -184.21% -
ROE 64.03% 52.41% 50.50% 40.45% -40.22% -173.76% -298.52% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 19.45 13.93 14.86 12.13 12.26 14.09 17.85 5.87%
EPS 18.57 19.39 19.70 15.37 -6.84 -33.01 -32.84 -
DPS 1.00 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.29 0.37 0.39 0.38 0.17 0.19 0.11 90.50%
Adjusted Per Share Value based on latest NOSH - 431,116
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 19.65 14.08 15.02 12.26 12.39 14.24 18.04 5.84%
EPS 18.77 19.60 19.91 15.54 -6.91 -33.37 -33.19 -
DPS 1.01 1.01 1.01 1.01 0.00 0.00 0.00 -
NAPS 0.2931 0.374 0.3942 0.3841 0.1718 0.192 0.1112 90.47%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.39 0.39 0.42 0.37 0.44 0.40 0.38 -
P/RPS 2.01 2.80 2.83 3.05 3.59 2.84 2.13 -3.78%
P/EPS 2.10 2.01 2.13 2.41 -6.44 -1.21 -1.16 -
EY 47.61 49.72 46.89 41.54 -15.54 -82.54 -86.41 -
DY 2.56 2.56 2.38 2.70 0.00 0.00 0.00 -
P/NAPS 1.34 1.05 1.08 0.97 2.59 2.11 3.45 -46.67%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 24/11/23 29/08/23 22/05/23 27/02/23 29/11/22 29/08/22 -
Price 0.38 0.405 0.41 0.44 0.385 0.40 0.405 -
P/RPS 1.95 2.91 2.76 3.63 3.14 2.84 2.27 -9.60%
P/EPS 2.05 2.09 2.08 2.86 -5.63 -1.21 -1.23 -
EY 48.86 47.88 48.04 34.93 -17.76 -82.54 -81.08 -
DY 2.63 2.47 2.44 2.27 0.00 0.00 0.00 -
P/NAPS 1.31 1.09 1.05 1.16 2.26 2.11 3.68 -49.67%

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