[TONGHER] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Annualized Quarter Result
Revenue	586,330	685,716	646,725	646,338	657,020	682,240	798,435	-18.61%
YoY %	-14.49%	6.03%	0.06%	-1.63%	-3.70%	-14.55%	-	-
Horiz. %	73.43%	85.88%	81.00%	80.95%	82.29%	85.45%	100.00%	-
PBT	50,378	61,680	48,101	48,610	31,528	27,172	80,720	-26.99%
YoY %	-18.32%	28.23%	-1.05%	54.18%	16.03%	-66.34%	-	-
Horiz. %	62.41%	76.41%	59.59%	60.22%	39.06%	33.66%	100.00%	-
Tax	-8,064	-9,656	-24,054	-24,376	-6,154	-6,176	-14,754	-33.17%
YoY %	16.49%	59.86%	1.32%	-296.10%	0.36%	58.14%	-	-
Horiz. %	54.66%	65.45%	163.03%	165.22%	41.71%	41.86%	100.00%	-
NP	42,314	52,024	24,047	24,234	25,374	20,996	65,966	-25.64%
YoY %	-18.66%	116.34%	-0.77%	-4.49%	20.85%	-68.17%	-	-
Horiz. %	64.15%	78.86%	36.45%	36.74%	38.47%	31.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,134	47,228	19,765	20,772	22,362	18,340	60,948	-25.59%
YoY %	-17.14%	138.95%	-4.85%	-7.11%	21.93%	-69.91%	-	-
Horiz. %	64.21%	77.49%	32.43%	34.08%	36.69%	30.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.01%	15.65%	50.01%	50.15%	19.52%	22.73%	18.28%	-
YoY %	2.30%	-68.71%	-0.28%	156.92%	-14.12%	24.34%	-	-
Horiz. %	87.58%	85.61%	273.58%	274.34%	106.78%	124.34%	100.00%	-
Total Cost	544,016	633,692	622,678	622,104	631,646	661,244	732,469	-18.00%
YoY %	-14.15%	1.77%	0.09%	-1.51%	-4.48%	-9.72%	-	-
Horiz. %	74.27%	86.51%	85.01%	84.93%	86.24%	90.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	492,824	472,866	472,102	467,750	460,269	461,814	454,212	5.59%
YoY %	4.22%	0.16%	0.93%	1.63%	-0.33%	1.67%	-	-
Horiz. %	108.50%	104.11%	103.94%	102.98%	101.33%	101.67%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Dividend
Div	30,705	61,411	18,513	24,699	37,068	74,137	40,168	-16.41%
YoY %	-50.00%	231.72%	-25.05%	-33.37%	-50.00%	84.57%	-	-
Horiz. %	76.44%	152.89%	46.09%	61.49%	92.28%	184.57%	100.00%	-
Div Payout %	78.46%	130.03%	93.67%	118.91%	165.77%	404.24%	65.91%	-
YoY %	-39.66%	38.82%	-21.23%	-28.27%	-58.99%	513.32%	-	-
Horiz. %	119.04%	197.28%	142.12%	180.41%	251.51%	613.32%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Equity
Net Worth	492,824	472,866	472,102	467,750	460,269	461,814	454,212	5.59%
YoY %	4.22%	0.16%	0.93%	1.63%	-0.33%	1.67%	-	-
Horiz. %	108.50%	104.11%	103.94%	102.98%	101.33%	101.67%	100.00%	-
NOSH	157,430	157,430	157,430	157,430	157,430	157,430	157,430	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Ratio Analysis
NP Margin	7.22%	7.59%	3.72%	3.75%	3.86%	3.08%	8.26%	-
YoY %	-4.87%	104.03%	-0.80%	-2.85%	25.32%	-62.71%	-	-
Horiz. %	87.41%	91.89%	45.04%	45.40%	46.73%	37.29%	100.00%	-
ROE	7.94%	9.99%	4.19%	4.44%	4.86%	3.97%	13.42%	-
YoY %	-20.52%	138.42%	-5.63%	-8.64%	22.42%	-70.42%	-	-
Horiz. %	59.17%	74.44%	31.22%	33.08%	36.21%	29.58%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Per Share
RPS	381.90	446.64	419.18	418.69	425.39	441.71	516.81	-18.27%
YoY %	-14.49%	6.55%	0.12%	-1.58%	-3.69%	-14.53%	-	-
Horiz. %	73.90%	86.42%	81.11%	81.01%	82.31%	85.47%	100.00%	-
EPS	25.48	30.76	12.81	13.45	14.48	11.88	39.45	-25.30%
YoY %	-17.17%	140.12%	-4.76%	-7.11%	21.89%	-69.89%	-	-
Horiz. %	64.59%	77.97%	32.47%	34.09%	36.70%	30.11%	100.00%	-
DPS	20.00	40.00	12.00	16.00	24.00	48.00	26.00	-16.06%
YoY %	-50.00%	233.33%	-25.00%	-33.33%	-50.00%	84.62%	-	-
Horiz. %	76.92%	153.85%	46.15%	61.54%	92.31%	184.62%	100.00%	-
NAPS	3.21	3.08	3.06	3.03	2.98	2.99	2.94	6.03%
YoY %	4.22%	0.65%	0.99%	1.68%	-0.33%	1.70%	-	-
Horiz. %	109.18%	104.76%	104.08%	103.06%	101.36%	101.70%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Adjusted Per Share Value based on latest NOSH - 157,430
RPS	372.44	435.57	410.80	410.56	417.34	433.36	507.17	-18.61%
YoY %	-14.49%	6.03%	0.06%	-1.62%	-3.70%	-14.55%	-	-
Horiz. %	73.43%	85.88%	81.00%	80.95%	82.29%	85.45%	100.00%	-
EPS	24.86	30.00	12.55	13.19	14.20	11.65	38.71	-25.58%
YoY %	-17.13%	139.04%	-4.85%	-7.11%	21.89%	-69.90%	-	-
Horiz. %	64.22%	77.50%	32.42%	34.07%	36.68%	30.10%	100.00%	-
DPS	19.50	39.01	11.76	15.69	23.55	47.09	25.52	-16.43%
YoY %	-50.01%	231.72%	-25.05%	-33.38%	-49.99%	84.52%	-	-
Horiz. %	76.41%	152.86%	46.08%	61.48%	92.28%	184.52%	100.00%	-
NAPS	3.1304	3.0037	2.9988	2.9712	2.9236	2.9335	2.8852	5.59%
YoY %	4.22%	0.16%	0.93%	1.63%	-0.34%	1.67%	-	-
Horiz. %	108.50%	104.11%	103.94%	102.98%	101.33%	101.67%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	-
Price	2.07	1.49	2.28	2.53	2.68	3.55	3.55	-
P/RPS	0.54	0.33	0.54	0.60	0.63	0.80	0.69	-15.08%
YoY %	63.64%	-38.89%	-10.00%	-4.76%	-21.25%	15.94%	-	-
Horiz. %	78.26%	47.83%	78.26%	86.96%	91.30%	115.94%	100.00%	-
P/EPS	8.12	4.84	17.80	18.80	18.51	29.90	9.00	-6.63%
YoY %	67.77%	-72.81%	-5.32%	1.57%	-38.09%	232.22%	-	-
Horiz. %	90.22%	53.78%	197.78%	208.89%	205.67%	332.22%	100.00%	-
EY	12.31	20.65	5.62	5.32	5.40	3.34	11.11	7.08%
YoY %	-40.39%	267.44%	5.64%	-1.48%	61.68%	-69.94%	-	-
Horiz. %	110.80%	185.87%	50.59%	47.88%	48.60%	30.06%	100.00%	-
DY	9.66	26.85	5.26	6.32	8.96	13.52	7.32	20.33%
YoY %	-64.02%	410.46%	-16.77%	-29.46%	-33.73%	84.70%	-	-
Horiz. %	131.97%	366.80%	71.86%	86.34%	122.40%	184.70%	100.00%	-
P/NAPS	0.64	0.48	0.75	0.83	0.90	1.19	1.21	-34.62%
YoY %	33.33%	-36.00%	-9.64%	-7.78%	-24.37%	-1.65%	-	-
Horiz. %	52.89%	39.67%	61.98%	68.60%	74.38%	98.35%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Announcement Date
Date	28/08/20	29/05/20	24/02/20	25/11/19	26/08/19	27/05/19	27/02/19	-
Price	1.98	2.00	2.12	2.49	2.55	3.36	4.03	-
P/RPS	0.52	0.45	0.51	0.59	0.60	0.76	0.78	-23.70%
YoY %	15.56%	-11.76%	-13.56%	-1.67%	-21.05%	-2.56%	-	-
Horiz. %	66.67%	57.69%	65.38%	75.64%	76.92%	97.44%	100.00%	-
P/EPS	7.77	6.50	16.55	18.51	17.61	28.30	10.22	-16.71%
YoY %	19.54%	-60.73%	-10.59%	5.11%	-37.77%	176.91%	-	-
Horiz. %	76.03%	63.60%	161.94%	181.12%	172.31%	276.91%	100.00%	-
EY	12.87	15.38	6.04	5.40	5.68	3.53	9.79	20.02%
YoY %	-16.32%	154.64%	11.85%	-4.93%	60.91%	-63.94%	-	-
Horiz. %	131.46%	157.10%	61.70%	55.16%	58.02%	36.06%	100.00%	-
DY	10.10	20.00	5.66	6.43	9.41	14.29	6.45	34.88%
YoY %	-49.50%	253.36%	-11.98%	-31.67%	-34.15%	121.55%	-	-
Horiz. %	156.59%	310.08%	87.75%	99.69%	145.89%	221.55%	100.00%	-
P/NAPS	0.62	0.65	0.69	0.82	0.86	1.12	1.37	-41.08%
YoY %	-4.62%	-5.80%	-15.85%	-4.65%	-23.21%	-18.25%	-	-
Horiz. %	45.26%	47.45%	50.36%	59.85%	62.77%	81.75%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos