[TONGHER] QoQ TTM Result on 30-Jun-2023 [#2]

Announcement Date
28-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- -32.14%
YoY- -55.31%
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 542,225 598,033 660,497 806,362 907,935 988,585 1,021,332 -34.40%
PBT 13,592 15,506 28,480 50,042 78,946 112,387 127,466 -77.48%
Tax -5,011 -5,718 -6,348 -11,510 -18,046 -24,980 -29,735 -69.45%
NP 8,581 9,788 22,132 38,532 60,900 87,407 97,731 -80.21%
-
NP to SH 4,519 6,422 19,597 39,276 57,880 82,537 91,160 -86.48%
-
Tax Rate 36.87% 36.88% 22.29% 23.00% 22.86% 22.23% 23.33% -
Total Cost 533,644 588,245 638,365 767,830 847,035 901,178 923,601 -30.60%
-
Net Worth 548,059 554,199 546,524 551,129 572,622 563,411 543,453 0.56%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 11,513 30,703 30,703 30,703 30,703 23,027 23,027 -36.97%
Div Payout % 254.79% 478.10% 156.68% 78.17% 53.05% 27.90% 25.26% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 548,059 554,199 546,524 551,129 572,622 563,411 543,453 0.56%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 1.58% 1.64% 3.35% 4.78% 6.71% 8.84% 9.57% -
ROE 0.82% 1.16% 3.59% 7.13% 10.11% 14.65% 16.77% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 353.20 389.55 430.24 525.26 591.42 643.95 665.28 -34.40%
EPS 2.94 4.18 12.77 25.58 37.70 53.76 59.38 -86.49%
DPS 7.50 20.00 20.00 20.00 20.00 15.00 15.00 -36.97%
NAPS 3.57 3.61 3.56 3.59 3.73 3.67 3.54 0.56%
Adjusted Per Share Value based on latest NOSH - 157,430
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 344.42 379.87 419.55 512.20 576.72 627.95 648.75 -34.40%
EPS 2.87 4.08 12.45 24.95 36.77 52.43 57.91 -86.48%
DPS 7.31 19.50 19.50 19.50 19.50 14.63 14.63 -37.00%
NAPS 3.4813 3.5203 3.4715 3.5008 3.6373 3.5788 3.452 0.56%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 2.30 2.38 2.52 2.65 3.08 3.08 2.89 -
P/RPS 0.65 0.61 0.59 0.50 0.52 0.48 0.43 31.68%
P/EPS 78.13 56.89 19.74 10.36 8.17 5.73 4.87 535.02%
EY 1.28 1.76 5.07 9.65 12.24 17.46 20.55 -84.26%
DY 3.26 8.40 7.94 7.55 6.49 4.87 5.19 -26.63%
P/NAPS 0.64 0.66 0.71 0.74 0.83 0.84 0.82 -15.21%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/05/24 27/02/24 20/11/23 28/08/23 22/05/23 27/02/23 29/11/22 -
Price 2.41 2.39 2.50 2.67 3.16 3.08 2.90 -
P/RPS 0.68 0.61 0.58 0.51 0.53 0.48 0.44 33.63%
P/EPS 81.87 57.13 19.58 10.44 8.38 5.73 4.88 554.22%
EY 1.22 1.75 5.11 9.58 11.93 17.46 20.48 -84.72%
DY 3.11 8.37 8.00 7.49 6.33 4.87 5.17 -28.71%
P/NAPS 0.68 0.66 0.70 0.74 0.85 0.84 0.82 -11.72%

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