[TONGHER] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 184,524 274,974 261,784 267,303 217,271 183,830 184,407 0.04% QoQ % -32.89% 5.04% -2.06% 23.03% 18.19% -0.31% - Horiz. % 100.06% 149.11% 141.96% 144.95% 117.82% 99.69% 100.00%
PBT 10,713 24,231 36,091 41,352 25,792 24,742 25,746 -44.18% QoQ % -55.79% -32.86% -12.72% 60.33% 4.24% -3.90% - Horiz. % 41.61% 94.12% 140.18% 160.62% 100.18% 96.10% 100.00%
Tax -1,506 -6,220 -8,121 -9,133 -6,261 -5,892 -5,250 -56.41% QoQ % 75.79% 23.41% 11.08% -45.87% -6.26% -12.23% - Horiz. % 28.69% 118.48% 154.69% 173.96% 119.26% 112.23% 100.00%
NP 9,207 18,011 27,970 32,219 19,531 18,850 20,496 -41.26% QoQ % -48.88% -35.61% -13.19% 64.96% 3.61% -8.03% - Horiz. % 44.92% 87.88% 136.47% 157.20% 95.29% 91.97% 100.00%
NP to SH 9,310 20,599 23,228 29,400 17,933 17,320 17,609 -34.54% QoQ % -54.80% -11.32% -20.99% 63.94% 3.54% -1.64% - Horiz. % 52.87% 116.98% 131.91% 166.96% 101.84% 98.36% 100.00%
Tax Rate 14.06 % 25.67 % 22.50 % 22.09 % 24.27 % 23.81 % 20.39 % -21.90% QoQ % -45.23% 14.09% 1.86% -8.98% 1.93% 16.77% - Horiz. % 68.96% 125.90% 110.35% 108.34% 119.03% 116.77% 100.00%
Total Cost 175,317 256,963 233,814 235,084 197,740 164,980 163,911 4.57% QoQ % -31.77% 9.90% -0.54% 18.89% 19.86% 0.65% - Horiz. % 106.96% 156.77% 142.65% 143.42% 120.64% 100.65% 100.00%
Net Worth 563,411 543,453 528,101 531,172 498,966 478,976 471,330 12.60% QoQ % 3.67% 2.91% -0.58% 6.45% 4.17% 1.62% - Horiz. % 119.54% 115.30% 112.04% 112.70% 105.86% 101.62% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - 23,027 - - 7,676 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 299.98% 0.00% 0.00% 100.00%
Div Payout % - % - % - % 78.33 % - % - % 43.59 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 179.70% 0.00% 0.00% 100.00%
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 563,411 543,453 528,101 531,172 498,966 478,976 471,330 12.60% QoQ % 3.67% 2.91% -0.58% 6.45% 4.17% 1.62% - Horiz. % 119.54% 115.30% 112.04% 112.70% 105.86% 101.62% 100.00%
NOSH 153,518 153,518 153,518 153,518 153,528 153,518 153,528 -0.00% QoQ % 0.00% 0.00% 0.00% -0.01% 0.01% -0.01% - Horiz. % 99.99% 99.99% 99.99% 99.99% 100.00% 99.99% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 4.99 % 6.55 % 10.68 % 12.05 % 8.99 % 10.25 % 11.11 % -41.27% QoQ % -23.82% -38.67% -11.37% 34.04% -12.29% -7.74% - Horiz. % 44.91% 58.96% 96.13% 108.46% 80.92% 92.26% 100.00%
ROE 1.65 % 3.79 % 4.40 % 5.53 % 3.59 % 3.62 % 3.74 % -41.96% QoQ % -56.46% -13.86% -20.43% 54.04% -0.83% -3.21% - Horiz. % 44.12% 101.34% 117.65% 147.86% 95.99% 96.79% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 120.20 179.12 170.52 174.12 141.52 119.74 120.11 0.05% QoQ % -32.89% 5.04% -2.07% 23.04% 18.19% -0.31% - Horiz. % 100.07% 149.13% 141.97% 144.97% 117.83% 99.69% 100.00%
EPS 6.06 13.42 15.13 19.15 11.68 11.28 11.47 -34.57% QoQ % -54.84% -11.30% -20.99% 63.96% 3.55% -1.66% - Horiz. % 52.83% 117.00% 131.91% 166.96% 101.83% 98.34% 100.00%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 5.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 300.00% 0.00% 0.00% 100.00%
NAPS 3.6700 3.5400 3.4400 3.4600 3.2500 3.1200 3.0700 12.60% QoQ % 3.67% 2.91% -0.58% 6.46% 4.17% 1.63% - Horiz. % 119.54% 115.31% 112.05% 112.70% 105.86% 101.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,430 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 117.21 174.66 166.29 169.79 138.01 116.77 117.14 0.04% QoQ % -32.89% 5.03% -2.06% 23.03% 18.19% -0.32% - Horiz. % 100.06% 149.10% 141.96% 144.95% 117.82% 99.68% 100.00%
EPS 5.91 13.08 14.75 18.67 11.39 11.00 11.19 -34.59% QoQ % -54.82% -11.32% -21.00% 63.92% 3.55% -1.70% - Horiz. % 52.82% 116.89% 131.81% 166.85% 101.79% 98.30% 100.00%
DPS 0.00 0.00 0.00 14.63 0.00 0.00 4.88 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 299.80% 0.00% 0.00% 100.00%
NAPS 3.5788 3.4520 3.3545 3.3740 3.1694 3.0425 2.9939 12.60% QoQ % 3.67% 2.91% -0.58% 6.46% 4.17% 1.62% - Horiz. % 119.54% 115.30% 112.04% 112.70% 105.86% 101.62% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 3.0800 2.8900 2.8100 3.1000 2.9100 2.8200 2.5900 -
P/RPS 2.56 1.61 1.65 1.78 2.06 2.36 2.16 11.96% QoQ % 59.01% -2.42% -7.30% -13.59% -12.71% 9.26% - Horiz. % 118.52% 74.54% 76.39% 82.41% 95.37% 109.26% 100.00%
P/EPS 50.79 21.54 18.57 16.19 24.91 25.00 22.58 71.42% QoQ % 135.79% 15.99% 14.70% -35.01% -0.36% 10.72% - Horiz. % 224.93% 95.39% 82.24% 71.70% 110.32% 110.72% 100.00%
EY 1.97 4.64 5.38 6.18 4.01 4.00 4.43 -41.65% QoQ % -57.54% -13.75% -12.94% 54.11% 0.25% -9.71% - Horiz. % 44.47% 104.74% 121.44% 139.50% 90.52% 90.29% 100.00%
DY 0.00 0.00 0.00 4.84 0.00 0.00 1.93 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 250.78% 0.00% 0.00% 100.00%
P/NAPS 0.84 0.82 0.82 0.90 0.90 0.90 0.84 - QoQ % 2.44% 0.00% -8.89% 0.00% 0.00% 7.14% - Horiz. % 100.00% 97.62% 97.62% 107.14% 107.14% 107.14% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 29/11/22 29/08/22 - - 26/11/21 30/08/21 -
Price 3.0800 2.9000 2.9100 3.1100 3.1800 2.9200 2.7200 -
P/RPS 2.56 1.62 1.71 1.79 2.25 2.44 2.26 8.64% QoQ % 58.02% -5.26% -4.47% -20.44% -7.79% 7.96% - Horiz. % 113.27% 71.68% 75.66% 79.20% 99.56% 107.96% 100.00%
P/EPS 50.79 21.61 19.23 16.24 27.22 25.88 23.71 65.94% QoQ % 135.03% 12.38% 18.41% -40.34% 5.18% 9.15% - Horiz. % 214.21% 91.14% 81.11% 68.49% 114.80% 109.15% 100.00%
EY 1.97 4.63 5.20 6.16 3.67 3.86 4.22 -39.74% QoQ % -57.45% -10.96% -15.58% 67.85% -4.92% -8.53% - Horiz. % 46.68% 109.72% 123.22% 145.97% 86.97% 91.47% 100.00%
DY 0.00 0.00 0.00 4.82 0.00 0.00 1.84 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 261.96% 0.00% 0.00% 100.00%
P/NAPS 0.84 0.82 0.85 0.90 0.98 0.94 0.89 -3.77% QoQ % 2.44% -3.53% -5.56% -8.16% 4.26% 5.62% - Horiz. % 94.38% 92.13% 95.51% 101.12% 110.11% 105.62% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Appendix 1 Q122.pdf 
