[TOMYPAK] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -38.8%
YoY- -612.79%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 54,601 155,799 156,593 151,866 176,510 211,881 212,986 -18.89%
PBT 132,016 -125,533 -977 -15,393 -4,057 18,538 21,126 32.55%
Tax -31,733 -4,594 -12 -10 7,061 -670 -4,976 32.97%
NP 100,282 -130,127 -989 -15,404 3,004 17,868 16,150 32.42%
-
NP to SH 100,112 -130,413 -1,026 -15,390 3,001 17,901 16,156 32.38%
-
Tax Rate 24.04% - - - - 3.61% 23.55% -
Total Cost -45,681 285,926 157,582 167,270 173,506 194,013 196,836 -
-
Net Worth 163,824 60,356 186,702 180,138 197,090 128,517 152,304 1.12%
Dividend
31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 5,748 - - - - 13,125 10,782 -9.22%
Div Payout % 5.74% - - - - 73.32% 66.74% -
Equity
31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 163,824 60,356 186,702 180,138 197,090 128,517 152,304 1.12%
NOSH 431,116 431,116 429,382 419,864 419,830 273,441 134,783 19.58%
Ratio Analysis
31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 183.66% -83.52% -0.63% -10.14% 1.70% 8.43% 7.58% -
ROE 61.11% -216.07% -0.55% -8.54% 1.52% 13.93% 10.61% -
Per Share
31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 12.67 36.14 36.90 36.25 42.09 77.49 158.02 -32.16%
EPS 23.23 -30.26 -0.24 -3.68 0.72 6.55 11.99 10.70%
DPS 1.33 0.00 0.00 0.00 0.00 4.80 8.00 -24.11%
NAPS 0.38 0.14 0.44 0.43 0.47 0.47 1.13 -15.43%
Adjusted Per Share Value based on latest NOSH - 419,864
31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 12.80 36.52 36.71 35.60 41.38 49.67 49.93 -18.89%
EPS 23.47 -30.57 -0.24 -3.61 0.70 4.20 3.79 32.37%
DPS 1.35 0.00 0.00 0.00 0.00 3.08 2.53 -9.20%
NAPS 0.3841 0.1415 0.4377 0.4223 0.462 0.3013 0.3571 1.12%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 31/03/23 31/03/22 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.37 0.455 0.71 0.505 0.73 0.92 1.63 -
P/RPS 2.92 1.26 1.92 1.39 1.73 1.19 1.03 17.38%
P/EPS 1.59 -1.50 -293.45 -13.75 101.99 14.05 13.60 -28.11%
EY 62.76 -66.48 -0.34 -7.27 0.98 7.12 7.35 39.07%
DY 3.60 0.00 0.00 0.00 0.00 5.22 4.91 -4.66%
P/NAPS 0.97 3.25 1.61 1.17 1.55 1.96 1.44 -5.89%
Price Multiplier on Announcement Date
31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 22/05/23 30/05/22 25/11/20 28/11/19 23/11/18 23/11/17 25/11/16 -
Price 0.44 0.395 0.855 0.52 0.685 0.99 1.64 -
P/RPS 3.47 1.09 2.32 1.43 1.63 1.28 1.04 20.36%
P/EPS 1.89 -1.31 -353.37 -14.15 95.71 15.12 13.68 -26.24%
EY 52.78 -76.58 -0.28 -7.07 1.04 6.61 7.31 35.53%
DY 3.03 0.00 0.00 0.00 0.00 4.85 4.88 -7.06%
P/NAPS 1.16 2.82 1.94 1.21 1.46 2.11 1.45 -3.37%

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