TOMYPAK | TOMYPAK HOLDINGS BHD [NS]
0.360 (-2.7%)
T-O (am): 0.000 (08:59:00)
Last updated: 10:30
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 27 Feb 24 | Q2 Dec 23 | 2 | 30 Jun 24 | 34.23 | -10.00 | -11.10 | -32.4% | 0.00 | -2.58 | 134.6% | 227.7% | 36.7% | 47.1% | ||||||||
| 24 Nov 23 | Q1 Sep 23 | 1 | 30 Jun 24 | 14.59 | -8.09 | -8.12 | -55.7% | 0.00 | -1.88 | 36.9% | 21.6% | 182.7% | 19.1% | ||||||||
| 29 Aug 23 | Q4 Jun 23 | 4 | 30 Jun 23 | 23.12 | -13.99 | 9.83 | 42.5% | 0.00 | 2.28 | 94.3% | 103.5% | 89.0% | 211.4% | ||||||||
| 22 May 23 | Q3 Mar 23 | 3 | 30 Jun 23 | 11.90 | 113.27 | 89.45 | 751.8% | 1.00 | 20.75 | 13.9% | 4.3% | 1285.2% | 1522.1% | ||||||||
| 27 Feb 23 | Q2 Dec 22 | 2 | 30 Jun 23 | 10.45 | -7.48 | -7.55 | -72.2% | 0.00 | -1.75 | 43.9% | 43.1% | 10.7% | 93.7% | ||||||||
| 29 Nov 22 | Q1 Sep 22 | 1 | 30 Jun 23 | 18.61 | -6.78 | -6.82 | -36.6% | 0.00 | -1.58 | 63.8% | 46.5% | 22.7% | 12.6% | ||||||||
| 29 Aug 22 | 30 Jun 22 | Other | 30 Jun 22 | 11.36 | -8.82 | -8.82 | -77.6% | 0.00 | -2.05 | 8.7% | 74.2% | 40.2% | 1221.9% | ||||||||
| 30 May 22 | 31 Mar 22 | Other | 30 Jun 22 | 12.44 | -6.23 | -6.29 | -50.6% | 0.00 | -1.46 | 32.2% | 73.1% | 94.8% | 506.1% | ||||||||
| 28 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 18.35 | -115.83 | -120.40 | -656.0% | 0.00 | -27.93 | 47.2% | 50.2% | 1888.1% | 79836.4% | ||||||||
| 30 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 34.80 | -6.17 | -6.06 | -17.4% | 0.00 | -1.40 | 20.8% | 6.0% | 870.5% | 444.9% | ||||||||
| 30 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 43.94 | 1.05 | 0.79 | 1.8% | 0.00 | 0.18 | 5.0% | 7.1% | 49.3% | 80.4% | ||||||||
| 25 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 46.27 | 1.64 | 1.55 | 3.4% | 0.00 | 0.36 | 25.6% | 41.9% | 925.8% | 123.7% | ||||||||
| 25 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 36.84 | 0.25 | 0.15 | 0.4% | 0.00 | 0.04 | 0.5% | 16.4% | 91.4% | 156.1% | ||||||||
| 25 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 37.01 | 1.79 | 1.76 | 4.7% | 0.00 | 0.41 | 21.7% | 4.0% | 56.3% | 129.3% | ||||||||
| 18 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 47.29 | 4.02 | 4.02 | 8.5% | 0.00 | 0.96 | 45.0% | 15.2% | 161.4% | 250.0% | ||||||||
| 29 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 32.61 | -6.54 | -6.54 | -20.1% | 0.00 | -1.57 | 26.0% | 5.2% | 2332.7% | 128.3% | ||||||||
| 28 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 44.07 | -0.27 | -0.27 | -0.6% | 0.00 | -0.06 | 14.3% | 22.4% | 95.5% | 93.5% | ||||||||
| 28 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 38.54 | -4.56 | -6.00 | -15.6% | 0.00 | -1.43 | 6.1% | 22.2% | 124.0% | 366.3% | ||||||||
| 23 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 41.06 | -3.42 | -2.68 | -6.5% | 0.00 | -0.64 | 19.4% | 21.6% | 6.6% | 296.2% | ||||||||
| 17 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 34.39 | -3.57 | -2.87 | -8.3% | 0.00 | -0.68 | 4.5% | 13.0% | 30.3% | 109.7% | ||||||||
| 26 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 36.00 | -8.60 | -4.11 | -11.4% | 0.00 | -0.98 | 27.4% | 20.6% | 282.6% | 5.2% | ||||||||
| 23 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 49.56 | -0.46 | 2.25 | 4.5% | 0.00 | 0.54 | 5.4% | 5.9% | 65.0% | 27.4% | ||||||||
| 23 Nov 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 52.40 | 1.10 | 1.36 | 2.6% | 0.30 | 0.33 | 72.2% | 0.2% | 199.8% | 66.4% | ||||||||
| 23 Nov 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 30.43 | -3.69 | -1.37 | -4.5% | 0.00 | 0.33 | 32.9% | 43.6% | 65.0% | 121.8% | ||||||||
| 27 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 45.37 | -3.88 | -3.91 | -8.6% | 0.20 | -3.73 | 13.9% | 11.3% | 226.0% | 162.0% | ||||||||
| 23 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 52.68 | 3.11 | 3.10 | 5.9% | 0.80 | 2.20 | 0.7% | 2.2% | 23.7% | 11.0% | ||||||||
| 25 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 52.31 | 4.11 | 4.07 | 7.8% | 0.80 | 4.12 | 3.0% | 7.9% | 35.1% | 20.6% | ||||||||
| 18 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 53.92 | 6.68 | 6.26 | 11.6% | 2.00 | 3.79 | 5.4% | 5.0% | 0.7% | 78.3% | ||||||||
| 28 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 51.17 | 7.36 | 6.31 | 12.3% | 2.00 | 3.84 | 0.8% | 9.4% | 81.0% | 5.4% | ||||||||
| 25 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 51.56 | 4.62 | 3.48 | 6.8% | 2.00 | 2.66 | 9.3% | 7.5% | 31.9% | 42.2% | ||||||||
| 26 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 56.82 | 6.57 | 5.12 | 9.0% | 2.00 | 4.01 | 10.6% | 14.1% | 45.7% | 12.1% | ||||||||
| 18 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 51.36 | 4.66 | 3.51 | 6.8% | 2.00 | 3.21 | 9.0% | 1.4% | 41.3% | 34.1% | ||||||||
| 26 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 56.45 | 7.33 | 5.98 | 10.6% | 3.00 | 5.47 | 1.2% | 12.6% | 0.8% | 61.8% | ||||||||
| 25 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 55.76 | 8.46 | 6.03 | 10.8% | 3.00 | 5.52 | 12.0% | 8.1% | 3.6% | 170.8% | ||||||||
| 20 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 49.78 | 7.92 | 5.82 | 11.7% | 2.50 | 5.32 | 4.5% | 3.0% | 9.3% | 614.2% | ||||||||
| 28 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 52.11 | 7.58 | 5.33 | 10.2% | 1.50 | 4.87 | 3.9% | 6.9% | 44.0% | 252.6% | ||||||||
| 26 Feb 15 | 31/12/14 | 4 | 31/12/14 | 50.14 | 4.45 | 3.70 | 7.4% | 1.00 | 3.38 | 2.8% | 6.1% | 66.0% | 14.6% |
Historical Dividends
Financial Ratios
| EPS | 18.57 sen |
| Trailing PE (Sector Median: 13.4) | 1.9 |
| PEG | 1.9 |
| Altman Z | 1.4 |
| Beaver | 0.065 |
| Current Ratio | 2.39 |
| Debt-Equity (DE) Ratio | 1.22 |
| FCF Yield | -1.23 % |
| Revenue QoQ | 134.59 % |
| Revenue YoY | 227.68% |
| Profit QoQ | -36.66 % |
| Profit YoY | -47.13 % |
| Profit Margin (Sector Median: 3.6) | 95.48 % |
| ROE (ROIC: 33.88) | 52.82 % |
| Dividend Per Share (DPS) | 1.0 sen |
| Dividend Yield (DY) | 2.78 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 13.4) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 3.6) | |
| ROE (ROIC: -16.91) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.29 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | -11.1 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 47.86 |
| Expected Revenue (M) | 1073.02 |
| Expected Growth (%) | 30.0 |
Directors Share Purchases (Beta)
ENCIK AZMI BIN ARSHAD added 30000.0 units announced on 28 May 2021 at ~RM0.57
MR YONG KWET ON added 20000.0 units announced on 25 Jan 2021 at ~RM0.725
MR YONG KWET ON added 2000.0 units announced on 18 Jan 2021 at ~RM0.74
MR YONG KWET ON added 5000.0 units announced on 12 Jan 2021 at ~RM0.7
MR YONG KWET ON added 10000.0 units announced on 08 Jan 2021 at ~RM0.71
MR YONG KWET ON added 55600.0 units announced on 05 Jan 2021 at ~RM0.705
MR YONG KWET ON added 76500.0 units announced on 28 Dec 2020 at ~RM0.7
MR YONG KWET ON added 21200.0 units announced on 23 Dec 2020 at ~RM0.705
MR YONG KWET ON added 302900.0 units announced on 21 Dec 2020 at ~RM0.695
MR YONG KWET ON added 77800.0 units announced on 17 Dec 2020 at ~RM0.715
MR YONG KWET ON added 171000.0 units announced on 15 Dec 2020 at ~RM0.72
MR LIM HUN SWEE reduced 62500.0 units announced on 23 Nov 2020 at ~RM0.815
MR LIM HUN SWEE added 42000.0 units announced on 15 Oct 2020 at ~RM0.79
ENCIK AZMI BIN ARSHAD added 20000.0 units announced on 11 Sep 2020 at ~RM0.72
ENCIK AZMI BIN ARSHAD added 10000.0 units announced on 01 Sep 2020 at ~RM0.775
ENCIK AZMI BIN ARSHAD added 20000.0 units announced on 28 Aug 2020 at ~RM0.81
ENCIK AZMI BIN ARSHAD added 20000.0 units announced on 26 Aug 2020 at ~RM0.805
MR YONG KWET ON added 100000.0 units announced on 18 Aug 2020 at ~RM0.79
Summary
Market Cap: 155 M.
Number of Shares: 431 M.
Adjusted Float: 51.0%.
Stock highly correlated with
BTM (56%)
JIANKUN (53%)
CNOUHUA (52%)
TOCEAN (52%)
Tomypak Holdings Berhad, an investment holding company, is engaged in the manufacture and sale of packaging materials, polyethylene, polypropylene films and sheets, and thermoforming sheets in Malaysia. It offers high barrier vacuum metallized laminates for milk powder, beverages, snack food, light food, confectionery, household, and seasonings packaging; and thermoforming polypropylene sheets in roll form for jelly cup and snacks. Tomypak Holdings also exports its products to south east Asia. The company was founded in 1979 and is based in Johor Bahru, Malaysia.
Sectors: Industrial Products, Packaging, Packaging Materials, Industrial Products & Services, Penny Stocks
Code: 7285
Website: http://www.tomypak.com.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
Top Shareholdings
Updated on 29-Sep-2023
| Shareholder | % | Value (M) |
|---|---|---|
| New Orient Resources Sdn Bhd | 23.11% | 35.87 |
| Lim Hun Swee | 19.89% | 30.87 |
| Zalaraz Sdn Bhd | 5.06% | 7.85 |
| Chew Hon Choy | 3.76% | 5.84 |
| Loh Chen Yook | 3.16% | 4.9 |
| Abdul Aziz Bin Mohamed Hussain | 2.53% | 3.93 |
| Azlin Binti Arshad | 1.59% | 2.47 |
| Tan Bee Lay | 1.42% | 2.2 |
| Koh Kin Lip | 1.04% | 1.61 |
| Ee Chong Pang | 1.04% | 1.61 |
| Arshad Bin Ayub | 0.97% | 1.51 |
| Oei Yang Yang @ Ng Yen Yen | 0.93% | 1.44 |
| Teh Shiou Cherng | 0.67% | 1.04 |
| Tan Ah Ping | 0.62% | 0.96 |
| Tan Kim Heung | 0.46% | 0.71 |
| Kan Mun Hoow | 0.46% | 0.71 |
| Yap Suet Heng | 0.41% | 0.64 |
| Yim Yoke Yee | 0.4% | 0.62 |
| Expo Holdings Sdn. Bhd. | 0.35% | 0.54 |
| Chong Lee Fong | 0.34% | 0.53 |
| Low Hon Lai | 0.3% | 0.47 |
| Law Siew Lan | 0.3% | 0.47 |
| Yong Kwet On | 0.26% | 0.4 |
| Koh Chen Foong | 0.26% | 0.4 |