[TOMYPAK] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -226.02%
YoY- -161.99%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 36,840 44,071 35,999 45,369 51,168 56,449 50,139 -5.00%
PBT 250 -266 -8,604 -3,882 7,364 7,334 4,454 -38.09%
Tax -51 -4 4,483 0 -1,100 -1,350 -756 -36.17%
NP 199 -270 -4,121 -3,882 6,264 5,984 3,698 -38.52%
-
NP to SH 151 -269 -4,113 -3,909 6,306 5,984 3,698 -41.28%
-
Tax Rate 20.40% - - - 14.94% 18.41% 16.97% -
Total Cost 36,641 44,341 40,120 49,251 44,904 50,465 46,441 -3.86%
-
Net Worth 189,444 180,107 192,817 46,943 188,851 125,806 111,596 9.21%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - 208 3,284 3,281 1,094 -
Div Payout % - - - 0.00% 52.08% 54.84% 29.59% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 189,444 180,107 192,817 46,943 188,851 125,806 111,596 9.21%
NOSH 430,552 420,063 419,830 419,632 164,218 109,396 109,408 25.62%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 0.54% -0.61% -11.45% -8.56% 12.24% 10.60% 7.38% -
ROE 0.08% -0.15% -2.13% -8.33% 3.34% 4.76% 3.31% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 8.56 10.52 8.59 43.49 31.16 51.60 45.83 -24.37%
EPS 0.04 -0.06 -0.98 -3.73 3.84 5.47 3.38 -52.23%
DPS 0.00 0.00 0.00 0.20 2.00 3.00 1.00 -
NAPS 0.44 0.43 0.46 0.45 1.15 1.15 1.02 -13.06%
Adjusted Per Share Value based on latest NOSH - 419,632
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 8.64 10.33 8.44 10.64 12.00 13.23 11.75 -4.99%
EPS 0.04 -0.06 -0.96 -0.92 1.48 1.40 0.87 -40.11%
DPS 0.00 0.00 0.00 0.05 0.77 0.77 0.26 -
NAPS 0.4441 0.4222 0.452 0.1101 0.4427 0.2949 0.2616 9.21%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.73 0.50 0.57 0.975 1.64 2.71 1.28 -
P/RPS 8.53 4.75 6.64 2.24 5.26 5.25 2.79 20.45%
P/EPS 2,081.49 -778.54 -58.09 -26.02 42.71 49.54 37.87 94.87%
EY 0.05 -0.13 -1.72 -3.84 2.34 2.02 2.64 -48.33%
DY 0.00 0.00 0.00 0.21 1.22 1.11 0.78 -
P/NAPS 1.66 1.16 1.24 2.17 1.43 2.36 1.25 4.83%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 28/02/20 26/02/19 27/02/18 28/02/17 26/02/16 26/02/15 -
Price 0.71 0.465 0.60 0.89 1.78 2.42 1.30 -
P/RPS 8.30 4.42 6.99 2.05 5.71 4.69 2.84 19.55%
P/EPS 2,024.46 -724.04 -61.15 -23.75 46.35 44.24 38.46 93.47%
EY 0.05 -0.14 -1.64 -4.21 2.16 2.26 2.60 -48.20%
DY 0.00 0.00 0.00 0.22 1.12 1.24 0.77 -
P/NAPS 1.61 1.08 1.30 1.98 1.55 2.10 1.27 4.02%

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