[TONGHER] YoY Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 129,109 274,974 183,830 130,089 156,244 215,481 185,521 -5.86% YoY % -53.05% 49.58% 41.31% -16.74% -27.49% 16.15% - Horiz. % 69.59% 148.22% 99.09% 70.12% 84.22% 116.15% 100.00%
PBT 2,669 24,231 24,742 11,121 12,095 24,865 22,741 -30.02% YoY % -88.99% -2.07% 122.48% -8.05% -51.36% 9.34% - Horiz. % 11.74% 106.55% 108.80% 48.90% 53.19% 109.34% 100.00%
Tax -1,058 -6,220 -5,892 -2,531 -6,606 -4,066 -4,513 -21.47% YoY % 82.99% -5.57% -132.79% 61.69% -62.47% 9.90% - Horiz. % 23.44% 137.82% 130.56% 56.08% 146.38% 90.10% 100.00%
NP 1,611 18,011 18,850 8,590 5,489 20,799 18,228 -33.25% YoY % -91.06% -4.45% 119.44% 56.49% -73.61% 14.10% - Horiz. % 8.84% 98.81% 103.41% 47.13% 30.11% 114.10% 100.00%
NP to SH 920 20,599 17,320 6,288 4,398 19,933 15,988 -37.85% YoY % -95.53% 18.93% 175.45% 42.97% -77.94% 24.67% - Horiz. % 5.75% 128.84% 108.33% 39.33% 27.51% 124.67% 100.00%
Tax Rate 39.64 % 25.67 % 23.81 % 22.76 % 54.62 % 16.35 % 19.85 % 12.21% YoY % 54.42% 7.81% 4.61% -58.33% 234.07% -17.63% - Horiz. % 199.70% 129.32% 119.95% 114.66% 275.16% 82.37% 100.00%
Total Cost 127,498 256,963 164,980 121,499 150,755 194,682 167,293 -4.42% YoY % -50.38% 55.75% 35.79% -19.41% -22.56% 16.37% - Horiz. % 76.21% 153.60% 98.62% 72.63% 90.11% 116.37% 100.00%
Net Worth 546,524 543,453 478,976 471,330 467,750 463,482 450,002 3.29% YoY % 0.56% 13.46% 1.62% 0.77% 0.92% 3.00% - Horiz. % 121.45% 120.77% 106.44% 104.74% 103.94% 103.00% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 546,524 543,453 478,976 471,330 467,750 463,482 450,002 3.29% YoY % 0.56% 13.46% 1.62% 0.77% 0.92% 3.00% - Horiz. % 121.45% 120.77% 106.44% 104.74% 103.94% 103.00% 100.00%
NOSH 153,518 153,518 153,518 153,528 154,373 154,494 154,640 -0.12% YoY % 0.00% 0.00% -0.01% -0.55% -0.08% -0.09% - Horiz. % 99.27% 99.27% 99.27% 99.28% 99.83% 99.91% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 1.25 % 6.55 % 10.25 % 6.60 % 3.51 % 9.65 % 9.83 % -29.08% YoY % -80.92% -36.10% 55.30% 88.03% -63.63% -1.83% - Horiz. % 12.72% 66.63% 104.27% 67.14% 35.71% 98.17% 100.00%
ROE 0.17 % 3.79 % 3.62 % 1.33 % 0.94 % 4.30 % 3.55 % -39.73% YoY % -95.51% 4.70% 172.18% 41.49% -78.14% 21.13% - Horiz. % 4.79% 106.76% 101.97% 37.46% 26.48% 121.13% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 84.10 179.12 119.74 84.73 101.21 139.48 119.97 -5.75% YoY % -53.05% 49.59% 41.32% -16.28% -27.44% 16.26% - Horiz. % 70.10% 149.30% 99.81% 70.63% 84.36% 116.26% 100.00%
EPS 0.60 13.42 11.28 4.10 2.85 12.90 10.34 -37.77% YoY % -95.53% 18.97% 175.12% 43.86% -77.91% 24.76% - Horiz. % 5.80% 129.79% 109.09% 39.65% 27.56% 124.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 3.5600 3.5400 3.1200 3.0700 3.0300 3.0000 2.9100 3.42% YoY % 0.56% 13.46% 1.63% 1.32% 1.00% 3.09% - Horiz. % 122.34% 121.65% 107.22% 105.50% 104.12% 103.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,430 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 82.01 174.66 116.77 82.63 99.25 136.87 117.84 -5.86% YoY % -53.05% 49.58% 41.32% -16.75% -27.49% 16.15% - Horiz. % 69.59% 148.22% 99.09% 70.12% 84.22% 116.15% 100.00%
EPS 0.58 13.08 11.00 3.99 2.79 12.66 10.16 -37.93% YoY % -95.57% 18.91% 175.69% 43.01% -77.96% 24.61% - Horiz. % 5.71% 128.74% 108.27% 39.27% 27.46% 124.61% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 3.4715 3.4520 3.0425 2.9939 2.9712 2.9441 2.8584 3.29% YoY % 0.56% 13.46% 1.62% 0.76% 0.92% 3.00% - Horiz. % 121.45% 120.77% 106.44% 104.74% 103.95% 103.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 2.5200 2.8900 2.8200 2.0700 2.5300 4.0600 3.6000 -
P/RPS 3.00 1.61 2.36 2.44 2.50 2.91 3.00 - YoY % 86.34% -31.78% -3.28% -2.40% -14.09% -3.00% - Horiz. % 100.00% 53.67% 78.67% 81.33% 83.33% 97.00% 100.00%
P/EPS 420.51 21.54 25.00 50.54 88.80 31.47 34.82 51.44% YoY % 1,852.23% -13.84% -50.53% -43.09% 182.17% -9.62% - Horiz. % 1,207.67% 61.86% 71.80% 145.15% 255.03% 90.38% 100.00%
EY 0.24 4.64 4.00 1.98 1.13 3.18 2.87 -33.86% YoY % -94.83% 16.00% 102.02% 75.22% -64.47% 10.80% - Horiz. % 8.36% 161.67% 139.37% 68.99% 39.37% 110.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.71 0.82 0.90 0.67 0.83 1.35 1.24 -8.87% YoY % -13.41% -8.89% 34.33% -19.28% -38.52% 8.87% - Horiz. % 57.26% 66.13% 72.58% 54.03% 66.94% 108.87% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 20/11/23 29/11/22 26/11/21 23/11/20 25/11/19 26/11/18 27/11/17 -
Price 2.5000 2.9000 2.9200 2.3000 2.4900 3.9000 3.7500 -
P/RPS 2.97 1.62 2.44 2.71 2.46 2.80 3.13 -0.87% YoY % 83.33% -33.61% -9.96% 10.16% -12.14% -10.54% - Horiz. % 94.89% 51.76% 77.96% 86.58% 78.59% 89.46% 100.00%
P/EPS 417.17 21.61 25.88 56.16 87.40 30.23 36.27 50.22% YoY % 1,830.45% -16.50% -53.92% -35.74% 189.12% -16.65% - Horiz. % 1,150.18% 59.58% 71.35% 154.84% 240.97% 83.35% 100.00%
EY 0.24 4.63 3.86 1.78 1.14 3.31 2.76 -33.43% YoY % -94.82% 19.95% 116.85% 56.14% -65.56% 19.93% - Horiz. % 8.70% 167.75% 139.86% 64.49% 41.30% 119.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.70 0.82 0.94 0.75 0.82 1.30 1.29 -9.68% YoY % -14.63% -12.77% 25.33% -8.54% -36.92% 0.78% - Horiz. % 54.26% 63.57% 72.87% 58.14% 63.57% 100.78% 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