[TCHONG] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 67.87%
YoY- 89.09%
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 2,478,152 2,479,540 3,052,235 3,084,604 3,167,162 3,077,204 2,537,307 -1.56%
PBT -11,000 10,196 -14,165 31,716 16,120 -53,268 18,096 -
Tax -40,524 -33,176 -40,696 -47,277 -50,182 -32,496 -38,293 3.85%
NP -51,524 -22,980 -54,861 -15,561 -34,062 -85,764 -20,197 87.02%
-
NP to SH -46,398 -20,260 -51,110 -8,532 -26,554 -78,084 -15,398 109.04%
-
Tax Rate - 325.38% - 149.06% 311.30% - 211.61% -
Total Cost 2,529,676 2,502,520 3,107,096 3,100,165 3,201,224 3,162,968 2,557,504 -0.72%
-
Net Worth 2,848,934 2,875,659 2,921,484 2,751,933 2,758,467 2,771,684 2,791,249 1.37%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 13,038 26,083 19,563 26,084 19,563 39,129 9,782 21.17%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 2,848,934 2,875,659 2,921,484 2,751,933 2,758,467 2,771,684 2,791,249 1.37%
NOSH 672,000 672,000 672,000 672,000 672,000 672,000 672,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -2.08% -0.93% -1.80% -0.50% -1.08% -2.79% -0.80% -
ROE -1.63% -0.70% -1.75% -0.31% -0.96% -2.82% -0.55% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 380.13 380.25 468.05 473.01 485.67 471.85 389.06 -1.54%
EPS -7.12 -3.12 -7.84 -1.31 -4.08 -11.96 -2.36 109.21%
DPS 2.00 4.00 3.00 4.00 3.00 6.00 1.50 21.20%
NAPS 4.37 4.41 4.48 4.22 4.23 4.25 4.28 1.40%
Adjusted Per Share Value based on latest NOSH - 672,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 380.16 380.37 468.23 473.19 485.86 472.06 389.24 -1.56%
EPS -7.12 -3.11 -7.84 -1.31 -4.07 -11.98 -2.36 109.21%
DPS 2.00 4.00 3.00 4.00 3.00 6.00 1.50 21.20%
NAPS 4.3704 4.4114 4.4817 4.2216 4.2316 4.2519 4.2819 1.37%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.06 1.15 1.18 1.14 1.15 1.15 1.11 -
P/RPS 0.28 0.30 0.25 0.24 0.24 0.24 0.29 -2.31%
P/EPS -14.89 -37.01 -15.06 -87.13 -28.24 -9.60 -47.01 -53.63%
EY -6.71 -2.70 -6.64 -1.15 -3.54 -10.41 -2.13 115.34%
DY 1.89 3.48 2.54 3.51 2.61 5.22 1.35 25.22%
P/NAPS 0.24 0.26 0.26 0.27 0.27 0.27 0.26 -5.21%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 24/05/23 28/02/23 22/11/22 29/08/22 24/05/22 28/02/22 -
Price 1.07 1.06 1.12 1.12 1.13 1.18 1.12 -
P/RPS 0.28 0.28 0.24 0.24 0.23 0.25 0.29 -2.31%
P/EPS -15.03 -34.12 -14.29 -85.60 -27.75 -9.86 -47.44 -53.62%
EY -6.65 -2.93 -7.00 -1.17 -3.60 -10.15 -2.11 115.41%
DY 1.87 3.77 2.68 3.57 2.65 5.08 1.34 24.95%
P/NAPS 0.24 0.24 0.25 0.27 0.27 0.28 0.26 -5.21%

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