[TONGHER] YoY TTM Result on 30-Jun-2018 [#2]

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	613,013	611,380	730,613	767,463	620,729	573,475	597,818	0.41%
YoY %	0.27%	-16.32%	-4.80%	23.64%	8.24%	-4.07%	-	-
Horiz. %	102.54%	102.27%	122.21%	128.38%	103.83%	95.93%	100.00%	-
PBT	64,417	48,927	47,975	86,308	76,396	27,987	38,200	9.09%
YoY %	31.66%	1.98%	-44.41%	12.97%	172.97%	-26.74%	-	-
Horiz. %	168.63%	128.08%	125.59%	225.94%	199.99%	73.26%	100.00%	-
Tax	-13,456	-16,410	-8,895	-15,684	-15,842	-7,967	-9,005	6.91%
YoY %	18.00%	-84.49%	43.29%	1.00%	-98.85%	11.53%	-	-
Horiz. %	149.43%	182.23%	98.78%	174.17%	175.92%	88.47%	100.00%	-
NP	50,961	32,517	39,080	70,624	60,554	20,020	29,195	9.71%
YoY %	56.72%	-16.79%	-44.66%	16.63%	202.47%	-31.43%	-	-
Horiz. %	174.55%	111.38%	133.86%	241.90%	207.41%	68.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,245	28,151	36,283	62,585	51,626	13,027	20,261	12.10%
YoY %	42.96%	-22.41%	-42.03%	21.23%	296.30%	-35.70%	-	-
Horiz. %	198.63%	138.94%	179.08%	308.89%	254.80%	64.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.89%	33.54%	18.54%	18.17%	20.74%	28.47%	23.57%	-
YoY %	-37.72%	80.91%	2.04%	-12.39%	-27.15%	20.79%	-	-
Horiz. %	88.63%	142.30%	78.66%	77.09%	87.99%	120.79%	100.00%	-
Total Cost	562,052	578,863	691,533	696,839	560,175	553,455	568,623	-0.19%
YoY %	-2.90%	-16.29%	-0.76%	24.40%	1.21%	-2.67%	-	-
Horiz. %	98.84%	101.80%	121.62%	122.55%	98.51%	97.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	471,330	492,824	460,269	434,128	434,538	346,766	354,728	4.84%
YoY %	-4.36%	7.07%	6.02%	-0.09%	25.31%	-2.24%	-	-
Horiz. %	132.87%	138.93%	129.75%	122.38%	122.50%	97.76%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	30,705	30,781	30,893	55,652	44,049	12,478	7,583	26.22%
YoY %	-0.25%	-0.36%	-44.49%	26.34%	253.01%	64.55%	-	-
Horiz. %	404.92%	405.92%	407.40%	733.90%	580.89%	164.55%	100.00%	-
Div Payout %	76.30%	109.34%	85.15%	88.92%	85.32%	95.79%	37.43%	-
YoY %	-30.22%	28.41%	-4.24%	4.22%	-10.93%	155.92%	-	-
Horiz. %	203.85%	292.12%	227.49%	237.56%	227.95%	255.92%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	471,330	492,824	460,269	434,128	434,538	346,766	354,728	4.84%
YoY %	-4.36%	7.07%	6.02%	-0.09%	25.31%	-2.24%	-	-
Horiz. %	132.87%	138.93%	129.75%	122.38%	122.50%	97.76%	100.00%	-
NOSH	157,430	157,430	157,430	157,430	157,430	124,736	127,142	3.62%
YoY %	0.00%	0.00%	0.00%	0.00%	26.21%	-1.89%	-	-
Horiz. %	123.82%	123.82%	123.82%	123.82%	123.82%	98.11%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	8.31%	5.32%	5.35%	9.20%	9.76%	3.49%	4.88%	-
YoY %	56.20%	-0.56%	-41.85%	-5.74%	179.66%	-28.48%	-	-
Horiz. %	170.29%	109.02%	109.63%	188.52%	200.00%	71.52%	100.00%	-
ROE	8.54%	5.71%	7.88%	14.42%	11.88%	3.76%	5.71%	-
YoY %	49.56%	-27.54%	-45.35%	21.38%	215.96%	-34.15%	-	-
Horiz. %	149.56%	100.00%	138.00%	252.54%	208.06%	65.85%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	399.28	398.22	473.03	496.76	401.40	459.75	470.19	-2.68%
YoY %	0.27%	-15.82%	-4.78%	23.76%	-12.69%	-2.22%	-	-
Horiz. %	84.92%	84.69%	100.60%	105.65%	85.37%	97.78%	100.00%	-
EPS	26.21	18.34	23.49	40.51	33.38	10.44	15.94	8.63%
YoY %	42.91%	-21.92%	-42.01%	21.36%	219.73%	-34.50%	-	-
Horiz. %	164.43%	115.06%	147.37%	254.14%	209.41%	65.50%	100.00%	-
DPS	20.00	20.00	20.00	36.00	28.49	10.00	6.00	22.19%
YoY %	0.00%	0.00%	-44.44%	26.36%	184.90%	66.67%	-	-
Horiz. %	333.33%	333.33%	333.33%	600.00%	474.83%	166.67%	100.00%	-
NAPS	3.07	3.21	2.98	2.81	2.81	2.78	2.79	1.60%
YoY %	-4.36%	7.72%	6.05%	0.00%	1.08%	-0.36%	-	-
Horiz. %	110.04%	115.05%	106.81%	100.72%	100.72%	99.64%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 157,430
RPS	389.39	388.35	464.09	487.49	394.29	364.27	379.74	0.41%
YoY %	0.27%	-16.32%	-4.80%	23.64%	8.24%	-4.07%	-	-
Horiz. %	102.54%	102.27%	122.21%	128.37%	103.83%	95.93%	100.00%	-
EPS	25.56	17.88	23.05	39.75	32.79	8.27	12.87	12.10%
YoY %	42.95%	-22.43%	-42.01%	21.23%	296.49%	-35.74%	-	-
Horiz. %	198.60%	138.93%	179.10%	308.86%	254.78%	64.26%	100.00%	-
DPS	19.50	19.55	19.62	35.35	27.98	7.93	4.82	26.20%
YoY %	-0.26%	-0.36%	-44.50%	26.34%	252.84%	64.52%	-	-
Horiz. %	404.56%	405.60%	407.05%	733.40%	580.50%	164.52%	100.00%	-
NAPS	2.9939	3.1304	2.9236	2.7576	2.7602	2.2027	2.2532	4.84%
YoY %	-4.36%	7.07%	6.02%	-0.09%	25.31%	-2.24%	-	-
Horiz. %	132.87%	138.93%	129.75%	122.39%	122.50%	97.76%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	2.59	2.07	2.68	3.40	3.38	1.90	1.92	-
P/RPS	0.65	0.52	0.57	0.68	0.84	0.41	0.41	7.97%
YoY %	25.00%	-8.77%	-16.18%	-19.05%	104.88%	0.00%	-	-
Horiz. %	158.54%	126.83%	139.02%	165.85%	204.88%	100.00%	100.00%	-
P/EPS	9.88	11.29	11.41	8.39	10.12	18.19	12.05	-3.25%
YoY %	-12.49%	-1.05%	36.00%	-17.09%	-44.37%	50.95%	-	-
Horiz. %	81.99%	93.69%	94.69%	69.63%	83.98%	150.95%	100.00%	-
EY	10.12	8.86	8.77	11.91	9.88	5.50	8.30	3.35%
YoY %	14.22%	1.03%	-26.36%	20.55%	79.64%	-33.73%	-	-
Horiz. %	121.93%	106.75%	105.66%	143.49%	119.04%	66.27%	100.00%	-
DY	7.72	9.66	7.46	10.59	8.43	5.26	3.13	16.22%
YoY %	-20.08%	29.49%	-29.56%	25.62%	60.27%	68.05%	-	-
Horiz. %	246.65%	308.63%	238.34%	338.34%	269.33%	168.05%	100.00%	-
P/NAPS	0.84	0.64	0.90	1.21	1.20	0.68	0.69	3.32%
YoY %	31.25%	-28.89%	-25.62%	0.83%	76.47%	-1.45%	-	-
Horiz. %	121.74%	92.75%	130.43%	175.36%	173.91%	98.55%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	30/08/21	28/08/20	26/08/19	27/08/18	29/08/17	29/08/16	27/08/15	-
Price	2.92	1.98	2.55	3.58	3.59	2.00	2.00	-
P/RPS	0.73	0.50	0.54	0.72	0.89	0.44	0.43	9.21%
YoY %	46.00%	-7.41%	-25.00%	-19.10%	102.27%	2.33%	-	-
Horiz. %	169.77%	116.28%	125.58%	167.44%	206.98%	102.33%	100.00%	-
P/EPS	11.14	10.80	10.86	8.84	10.75	19.15	12.55	-1.96%
YoY %	3.15%	-0.55%	22.85%	-17.77%	-43.86%	52.59%	-	-
Horiz. %	88.76%	86.06%	86.53%	70.44%	85.66%	152.59%	100.00%	-
EY	8.98	9.26	9.21	11.32	9.30	5.22	7.97	2.00%
YoY %	-3.02%	0.54%	-18.64%	21.72%	78.16%	-34.50%	-	-
Horiz. %	112.67%	116.19%	115.56%	142.03%	116.69%	65.50%	100.00%	-
DY	6.85	10.10	7.84	10.06	7.93	5.00	3.00	14.73%
YoY %	-32.18%	28.83%	-22.07%	26.86%	58.60%	66.67%	-	-
Horiz. %	228.33%	336.67%	261.33%	335.33%	264.33%	166.67%	100.00%	-
P/NAPS	0.95	0.62	0.86	1.27	1.28	0.72	0.72	4.72%
YoY %	53.23%	-27.91%	-32.28%	-0.78%	77.78%	0.00%	-	-
Horiz. %	131.94%	86.11%	119.44%	176.39%	177.78%	100.00%	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