[TONGHER] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Announcement Date
22-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -77.01%
YoY- -83.87%
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 598,033 634,630 693,728 746,612 988,585 1,072,081 1,058,174 -31.57%
PBT 15,506 23,689 30,196 31,644 112,387 135,565 154,886 -78.34%
Tax -5,718 -6,456 -7,568 -8,796 -24,980 -31,298 -34,508 -69.73%
NP 9,788 17,233 22,628 22,848 87,407 104,266 120,378 -81.14%
-
NP to SH 6,422 13,716 18,734 18,972 82,537 97,636 105,254 -84.42%
-
Tax Rate 36.88% 27.25% 25.06% 27.80% 22.23% 23.09% 22.28% -
Total Cost 588,245 617,397 671,100 723,764 901,178 967,814 937,796 -26.66%
-
Net Worth 554,199 546,524 551,129 572,622 563,411 543,453 528,101 3.25%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 30,703 40,938 61,407 122,814 23,027 30,703 46,055 -23.62%
Div Payout % 478.10% 298.47% 327.78% 647.35% 27.90% 31.45% 43.76% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 554,199 546,524 551,129 572,622 563,411 543,453 528,101 3.25%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 1.64% 2.72% 3.26% 3.06% 8.84% 9.73% 11.38% -
ROE 1.16% 2.51% 3.40% 3.31% 14.65% 17.97% 19.93% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 389.55 413.39 451.89 486.34 643.95 698.34 689.28 -31.57%
EPS 4.18 8.93 12.20 12.36 53.76 63.60 68.56 -84.43%
DPS 20.00 26.67 40.00 80.00 15.00 20.00 30.00 -23.62%
NAPS 3.61 3.56 3.59 3.73 3.67 3.54 3.44 3.25%
Adjusted Per Share Value based on latest NOSH - 157,430
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 379.87 403.12 440.66 474.25 627.95 680.99 672.16 -31.57%
EPS 4.08 8.71 11.90 12.05 52.43 62.02 66.86 -84.42%
DPS 19.50 26.00 39.01 78.01 14.63 19.50 29.25 -23.62%
NAPS 3.5203 3.4715 3.5008 3.6373 3.5788 3.452 3.3545 3.25%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 2.38 2.52 2.65 3.08 3.08 2.89 2.81 -
P/RPS 0.61 0.61 0.59 0.63 0.48 0.41 0.41 30.23%
P/EPS 56.89 28.21 21.72 24.92 5.73 4.54 4.10 474.67%
EY 1.76 3.55 4.60 4.01 17.46 22.01 24.40 -82.58%
DY 8.40 10.58 15.09 25.97 4.87 6.92 10.68 -14.75%
P/NAPS 0.66 0.71 0.74 0.83 0.84 0.82 0.82 -13.43%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 20/11/23 28/08/23 22/05/23 27/02/23 29/11/22 29/08/22 -
Price 2.39 2.50 2.67 3.16 3.08 2.90 2.91 -
P/RPS 0.61 0.60 0.59 0.65 0.48 0.42 0.42 28.16%
P/EPS 57.13 27.98 21.88 25.57 5.73 4.56 4.24 463.56%
EY 1.75 3.57 4.57 3.91 17.46 21.93 23.56 -82.24%
DY 8.37 10.67 14.98 25.32 4.87 6.90 10.31 -12.94%
P/NAPS 0.66 0.70 0.74 0.85 0.84 0.82 0.85 -15.48%

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