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

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Annualized Quarter Result
Revenue	1,072,081	713,344	564,338	646,338	815,750	677,990	558,846	11.46%
YoY %	50.29%	26.40%	-12.69%	-20.77%	20.32%	21.32%	-	-
Horiz. %	191.84%	127.65%	100.98%	115.66%	145.97%	121.32%	100.00%	-
PBT	135,565	92,538	48,413	48,610	97,832	89,676	62,501	13.76%
YoY %	46.50%	91.14%	-0.41%	-50.31%	9.09%	43.48%	-	-
Horiz. %	216.90%	148.06%	77.46%	77.77%	156.53%	143.48%	100.00%	-
Tax	-31,298	-20,736	-8,750	-24,376	-17,336	-18,584	-10,570	19.82%
YoY %	-50.94%	-136.98%	64.10%	-40.61%	6.72%	-75.82%	-	-
Horiz. %	296.10%	196.18%	82.78%	230.61%	164.01%	175.82%	100.00%	-
NP	104,266	71,802	39,662	24,234	80,496	71,092	51,930	12.31%
YoY %	45.21%	81.03%	63.66%	-69.89%	13.23%	36.90%	-	-
Horiz. %	200.78%	138.27%	76.38%	46.67%	155.01%	136.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	97,636	61,601	34,473	20,772	74,372	62,217	40,492	15.79%
YoY %	58.50%	78.69%	65.96%	-72.07%	19.54%	53.65%	-	-
Horiz. %	241.12%	152.13%	85.14%	51.30%	183.67%	153.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.09%	22.41%	18.07%	50.15%	17.72%	20.72%	16.91%	-
YoY %	3.03%	24.02%	-63.97%	183.01%	-14.48%	22.53%	-	-
Horiz. %	136.55%	132.53%	106.86%	296.57%	104.79%	122.53%	100.00%	-
Total Cost	967,814	641,541	524,676	622,104	735,254	606,898	506,916	11.37%
YoY %	50.86%	22.27%	-15.66%	-15.39%	21.15%	19.72%	-	-
Horiz. %	190.92%	126.56%	103.50%	122.72%	145.04%	119.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	543,453	478,976	471,330	467,750	463,482	450,002	355,448	7.32%
YoY %	13.46%	1.62%	0.77%	0.92%	3.00%	26.60%	-	-
Horiz. %	152.89%	134.75%	132.60%	131.59%	130.39%	126.60%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	30,703	40,938	20,470	24,699	37,078	-	16,629	10.75%
YoY %	-25.00%	99.99%	-17.12%	-33.39%	0.00%	-	-	-
Horiz. %	184.64%	246.18%	123.10%	148.53%	222.97%	-	100.00%	-
Div Payout %	31.45%	66.46%	59.38%	118.91%	49.86%	-	41.07%	-
YoY %	-52.68%	11.92%	-50.06%	138.49%	0.00%	-	-	-
Horiz. %	76.58%	161.82%	144.58%	289.53%	121.40%	-	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	543,453	478,976	471,330	467,750	463,482	450,002	355,448	7.32%
YoY %	13.46%	1.62%	0.77%	0.92%	3.00%	26.60%	-	-
Horiz. %	152.89%	134.75%	132.60%	131.59%	130.39%	126.60%	100.00%	-
NOSH	157,430	157,430	157,430	157,430	157,430	157,430	124,718	3.95%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	26.23%	-	-
Horiz. %	126.23%	126.23%	126.23%	126.23%	126.23%	126.23%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	9.73%	10.07%	7.03%	3.75%	9.87%	10.49%	9.29%	-
YoY %	-3.38%	43.24%	87.47%	-62.01%	-5.91%	12.92%	-	-
Horiz. %	104.74%	108.40%	75.67%	40.37%	106.24%	112.92%	100.00%	-
ROE	17.97%	12.86%	7.31%	4.44%	16.05%	13.83%	11.39%	-
YoY %	39.74%	75.92%	64.64%	-72.34%	16.05%	21.42%	-	-
Horiz. %	157.77%	112.91%	64.18%	38.98%	140.91%	121.42%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	698.34	464.66	367.58	418.69	528.01	438.43	448.09	7.67%
YoY %	50.29%	26.41%	-12.21%	-20.70%	20.43%	-2.16%	-	-
Horiz. %	155.85%	103.70%	82.03%	93.44%	117.84%	97.84%	100.00%	-
EPS	63.60	40.12	22.45	13.45	48.13	40.24	32.47	11.85%
YoY %	58.52%	78.71%	66.91%	-72.05%	19.61%	23.93%	-	-
Horiz. %	195.87%	123.56%	69.14%	41.42%	148.23%	123.93%	100.00%	-
DPS	20.00	26.67	13.33	16.00	24.00	0.00	13.33	6.99%
YoY %	-25.01%	100.08%	-16.69%	-33.33%	0.00%	0.00%	-	-
Horiz. %	150.04%	200.08%	100.00%	120.03%	180.05%	0.00%	100.00%	-
NAPS	3.54	3.12	3.07	3.03	3.00	2.91	2.85	3.67%
YoY %	13.46%	1.63%	1.32%	1.00%	3.09%	2.11%	-	-
Horiz. %	124.21%	109.47%	107.72%	106.32%	105.26%	102.11%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 157,430
RPS	680.99	453.12	358.47	410.56	518.17	430.66	354.98	11.46%
YoY %	50.29%	26.40%	-12.69%	-20.77%	20.32%	21.32%	-	-
Horiz. %	191.84%	127.65%	100.98%	115.66%	145.97%	121.32%	100.00%	-
EPS	62.02	39.13	21.90	13.19	47.24	39.52	25.72	15.79%
YoY %	58.50%	78.68%	66.03%	-72.08%	19.53%	53.65%	-	-
Horiz. %	241.14%	152.14%	85.15%	51.28%	183.67%	153.65%	100.00%	-
DPS	19.50	26.00	13.00	15.69	23.55	0.00	10.56	10.75%
YoY %	-25.00%	100.00%	-17.14%	-33.38%	0.00%	0.00%	-	-
Horiz. %	184.66%	246.21%	123.11%	148.58%	223.01%	0.00%	100.00%	-
NAPS	3.452	3.0425	2.9939	2.9712	2.9441	2.8584	2.2578	7.32%
YoY %	13.46%	1.62%	0.76%	0.92%	3.00%	26.60%	-	-
Horiz. %	152.89%	134.76%	132.60%	131.60%	130.40%	126.60%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	2.89	2.82	2.07	2.53	4.06	3.60	2.03	-
P/RPS	0.41	0.61	0.56	0.60	0.77	0.82	0.45	-1.53%
YoY %	-32.79%	8.93%	-6.67%	-22.08%	-6.10%	82.22%	-	-
Horiz. %	91.11%	135.56%	124.44%	133.33%	171.11%	182.22%	100.00%	-
P/EPS	4.54	7.03	9.22	18.80	8.43	8.95	6.25	-5.18%
YoY %	-35.42%	-23.75%	-50.96%	123.01%	-5.81%	43.20%	-	-
Horiz. %	72.64%	112.48%	147.52%	300.80%	134.88%	143.20%	100.00%	-
EY	22.01	14.23	10.85	5.32	11.86	11.18	15.99	5.46%
YoY %	54.67%	31.15%	103.95%	-55.14%	6.08%	-30.08%	-	-
Horiz. %	137.65%	88.99%	67.85%	33.27%	74.17%	69.92%	100.00%	-
DY	6.92	9.46	6.44	6.32	5.91	0.00	6.57	0.86%
YoY %	-26.85%	46.89%	1.90%	6.94%	0.00%	0.00%	-	-
Horiz. %	105.33%	143.99%	98.02%	96.19%	89.95%	0.00%	100.00%	-
P/NAPS	0.82	0.90	0.67	0.83	1.35	1.24	0.71	2.42%
YoY %	-8.89%	34.33%	-19.28%	-38.52%	8.87%	74.65%	-	-
Horiz. %	115.49%	126.76%	94.37%	116.90%	190.14%	174.65%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	29/11/22	26/11/21	23/11/20	25/11/19	26/11/18	27/11/17	28/11/16	-
Price	2.90	2.92	2.30	2.49	3.90	3.75	2.04	-
P/RPS	0.42	0.63	0.63	0.59	0.74	0.86	0.46	-1.50%
YoY %	-33.33%	0.00%	6.78%	-20.27%	-13.95%	86.96%	-	-
Horiz. %	91.30%	136.96%	136.96%	128.26%	160.87%	186.96%	100.00%	-
P/EPS	4.56	7.28	10.24	18.51	8.10	9.32	6.28	-5.19%
YoY %	-37.36%	-28.91%	-44.68%	128.52%	-13.09%	48.41%	-	-
Horiz. %	72.61%	115.92%	163.06%	294.75%	128.98%	148.41%	100.00%	-
EY	21.93	13.74	9.76	5.40	12.34	10.73	15.92	5.48%
YoY %	59.61%	40.78%	80.74%	-56.24%	15.00%	-32.60%	-	-
Horiz. %	137.75%	86.31%	61.31%	33.92%	77.51%	67.40%	100.00%	-
DY	6.90	9.13	5.80	6.43	6.15	0.00	6.54	0.89%
YoY %	-24.42%	57.41%	-9.80%	4.55%	0.00%	0.00%	-	-
Horiz. %	105.50%	139.60%	88.69%	98.32%	94.04%	0.00%	100.00%	-
P/NAPS	0.82	0.94	0.75	0.82	1.30	1.29	0.72	2.19%
YoY %	-12.77%	25.33%	-8.54%	-36.92%	0.78%	79.17%	-	-
Horiz. %	113.89%	130.56%	104.17%	113.89%	180.56%	179.17%	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