[TONGHER] QoQ Cumulative 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
Cumulative Result
Revenue	293,165	171,429	646,725	484,754	328,510	170,560	798,435	-48.75%
YoY %	71.01%	-73.49%	33.41%	47.56%	92.61%	-78.64%	-	-
Horiz. %	36.72%	21.47%	81.00%	60.71%	41.14%	21.36%	100.00%	-
PBT	25,189	15,420	48,101	36,458	15,764	6,793	80,720	-54.02%
YoY %	63.35%	-67.94%	31.94%	131.27%	132.06%	-91.58%	-	-
Horiz. %	31.21%	19.10%	59.59%	45.17%	19.53%	8.42%	100.00%	-
Tax	-4,032	-2,414	-24,054	-18,282	-3,077	-1,544	-14,754	-57.92%
YoY %	-67.03%	89.96%	-31.57%	-494.15%	-99.29%	89.54%	-	-
Horiz. %	27.33%	16.36%	163.03%	123.91%	20.86%	10.46%	100.00%	-
NP	21,157	13,006	24,047	18,176	12,687	5,249	65,966	-53.17%
YoY %	62.67%	-45.91%	32.30%	43.26%	141.70%	-92.04%	-	-
Horiz. %	32.07%	19.72%	36.45%	27.55%	19.23%	7.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,567	11,807	19,765	15,579	11,181	4,585	60,948	-53.14%
YoY %	65.72%	-40.26%	26.87%	39.33%	143.86%	-92.48%	-	-
Horiz. %	32.10%	19.37%	32.43%	25.56%	18.35%	7.52%	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	272,008	158,423	622,678	466,578	315,823	165,311	732,469	-48.36%
YoY %	71.70%	-74.56%	33.46%	47.73%	91.05%	-77.43%	-	-
Horiz. %	37.14%	21.63%	85.01%	63.70%	43.12%	22.57%	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	15,352	15,352	18,513	18,524	18,534	18,534	40,168	-47.36%
YoY %	0.00%	-17.07%	-0.06%	-0.05%	0.00%	-53.86%	-	-
Horiz. %	38.22%	38.22%	46.09%	46.12%	46.14%	46.14%	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	3.97%	2.50%	4.19%	3.33%	2.43%	0.99%	13.42%	-
YoY %	58.80%	-40.33%	25.83%	37.04%	145.45%	-92.62%	-	-
Horiz. %	29.58%	18.63%	31.22%	24.81%	18.11%	7.38%	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	190.95	111.66	419.18	314.01	212.69	110.43	516.81	-48.54%
YoY %	71.01%	-73.36%	33.49%	47.64%	92.60%	-78.63%	-	-
Horiz. %	36.95%	21.61%	81.11%	60.76%	41.15%	21.37%	100.00%	-
EPS	12.74	7.69	12.81	10.09	7.24	2.97	39.45	-52.96%
YoY %	65.67%	-39.97%	26.96%	39.36%	143.77%	-92.47%	-	-
Horiz. %	32.29%	19.49%	32.47%	25.58%	18.35%	7.53%	100.00%	-
DPS	10.00	10.00	12.00	12.00	12.00	12.00	26.00	-47.14%
YoY %	0.00%	-16.67%	0.00%	0.00%	0.00%	-53.85%	-	-
Horiz. %	38.46%	38.46%	46.15%	46.15%	46.15%	46.15%	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	186.22	108.89	410.80	307.92	208.67	108.34	507.17	-48.75%
YoY %	71.02%	-73.49%	33.41%	47.56%	92.61%	-78.64%	-	-
Horiz. %	36.72%	21.47%	81.00%	60.71%	41.14%	21.36%	100.00%	-
EPS	12.43	7.50	12.55	9.90	7.10	2.91	38.71	-53.14%
YoY %	65.73%	-40.24%	26.77%	39.44%	143.99%	-92.48%	-	-
Horiz. %	32.11%	19.37%	32.42%	25.57%	18.34%	7.52%	100.00%	-
DPS	9.75	9.75	11.76	11.77	11.77	11.77	25.52	-47.37%
YoY %	0.00%	-17.09%	-0.08%	0.00%	0.00%	-53.88%	-	-
Horiz. %	38.21%	38.21%	46.08%	46.12%	46.12%	46.12%	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	1.08	1.33	0.54	0.81	1.26	3.21	0.69	34.84%
YoY %	-18.80%	146.30%	-33.33%	-35.71%	-60.75%	365.22%	-	-
Horiz. %	156.52%	192.75%	78.26%	117.39%	182.61%	465.22%	100.00%	-
P/EPS	16.24	19.37	17.80	25.07	37.02	119.59	9.00	48.26%
YoY %	-16.16%	8.82%	-29.00%	-32.28%	-69.04%	1,228.78%	-	-
Horiz. %	180.44%	215.22%	197.78%	278.56%	411.33%	1,328.78%	100.00%	-
EY	6.16	5.16	5.62	3.99	2.70	0.84	11.11	-32.53%
YoY %	19.38%	-8.19%	40.85%	47.78%	221.43%	-92.44%	-	-
Horiz. %	55.45%	46.44%	50.59%	35.91%	24.30%	7.56%	100.00%	-
DY	4.83	6.71	5.26	4.74	4.48	3.38	7.32	-24.22%
YoY %	-28.02%	27.57%	10.97%	5.80%	32.54%	-53.83%	-	-
Horiz. %	65.98%	91.67%	71.86%	64.75%	61.20%	46.17%	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	1.04	1.79	0.51	0.79	1.20	3.04	0.78	21.16%
YoY %	-41.90%	250.98%	-35.44%	-34.17%	-60.53%	289.74%	-	-
Horiz. %	133.33%	229.49%	65.38%	101.28%	153.85%	389.74%	100.00%	-
P/EPS	15.54	26.01	16.55	24.67	35.23	113.19	10.22	32.26%
YoY %	-40.25%	57.16%	-32.91%	-29.97%	-68.88%	1,007.53%	-	-
Horiz. %	152.05%	254.50%	161.94%	241.39%	344.72%	1,107.53%	100.00%	-
EY	6.44	3.85	6.04	4.05	2.84	0.88	9.79	-24.38%
YoY %	67.27%	-36.26%	49.14%	42.61%	222.73%	-91.01%	-	-
Horiz. %	65.78%	39.33%	61.70%	41.37%	29.01%	8.99%	100.00%	-
DY	5.05	5.00	5.66	4.82	4.71	3.57	6.45	-15.06%
YoY %	1.00%	-11.66%	17.43%	2.34%	31.93%	-44.65%	-	-
Horiz. %	78.29%	77.52%	87.75%	74.73%	73.02%	55.35%	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