[TONGHER] YoY TTM Result on 31-Mar-2018 [#1]

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
TTM Result
Revenue	550,342	647,594	768,935	737,324	587,829	582,693	587,699	-1.08%
YoY %	-15.02%	-15.78%	4.29%	25.43%	0.88%	-0.85%	-	-
Horiz. %	93.64%	110.19%	130.84%	125.46%	100.02%	99.15%	100.00%	-
PBT	48,440	48,129	65,611	76,612	71,926	19,445	50,580	-0.71%
YoY %	0.65%	-26.64%	-14.36%	6.52%	269.89%	-61.56%	-	-
Horiz. %	95.77%	95.15%	129.72%	151.47%	142.20%	38.44%	100.00%	-
Tax	-9,824	-16,325	-12,373	-14,743	-13,458	-8,954	-9,331	0.86%
YoY %	39.82%	-31.94%	16.08%	-9.55%	-50.30%	4.04%	-	-
Horiz. %	105.28%	174.95%	132.60%	158.00%	144.23%	95.96%	100.00%	-
NP	38,616	31,804	53,238	61,869	58,468	10,491	41,249	-1.09%
YoY %	21.42%	-40.26%	-13.95%	5.82%	457.32%	-74.57%	-	-
Horiz. %	93.62%	77.10%	129.06%	149.99%	141.74%	25.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,396	26,987	49,002	54,489	48,203	6,032	29,136	0.70%
YoY %	12.63%	-44.93%	-10.07%	13.04%	699.12%	-79.30%	-	-
Horiz. %	104.32%	92.62%	168.18%	187.02%	165.44%	20.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.28%	33.92%	18.86%	19.24%	18.71%	46.05%	18.45%	-
YoY %	-40.21%	79.85%	-1.98%	2.83%	-59.37%	149.59%	-	-
Horiz. %	109.92%	183.85%	102.22%	104.28%	101.41%	249.59%	100.00%	-
Total Cost	511,726	615,790	715,697	675,455	529,361	572,202	546,450	-1.08%
YoY %	-16.90%	-13.96%	5.96%	27.60%	-7.49%	4.71%	-	-
Horiz. %	93.65%	112.69%	130.97%	123.61%	96.87%	104.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	489,754	472,866	461,814	446,623	456,188	349,395	358,934	5.31%
YoY %	3.57%	2.39%	3.40%	-2.10%	30.57%	-2.66%	-	-
Horiz. %	136.45%	131.74%	128.66%	124.43%	127.10%	97.34%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Dividend
Div	23,029	30,781	30,893	55,652	44,049	12,478	7,583	20.31%
YoY %	-25.18%	-0.36%	-44.49%	26.34%	253.01%	64.55%	-	-
Horiz. %	303.69%	405.92%	407.40%	733.90%	580.89%	164.55%	100.00%	-
Div Payout %	75.76%	114.06%	63.05%	102.14%	91.38%	206.87%	26.03%	-
YoY %	-33.58%	80.90%	-38.27%	11.78%	-55.83%	694.74%	-	-
Horiz. %	291.05%	438.19%	242.22%	392.39%	351.06%	794.74%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Equity
Net Worth	489,754	472,866	461,814	446,623	456,188	349,395	358,934	5.31%
YoY %	3.57%	2.39%	3.40%	-2.10%	30.57%	-2.66%	-	-
Horiz. %	136.45%	131.74%	128.66%	124.43%	127.10%	97.34%	100.00%	-
NOSH	157,430	157,430	157,430	157,430	157,430	124,784	126,385	3.72%
YoY %	0.00%	0.00%	0.00%	0.00%	26.16%	-1.27%	-	-
Horiz. %	124.56%	124.56%	124.56%	124.56%	124.56%	98.73%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Ratio Analysis
NP Margin	7.02%	4.91%	6.92%	8.39%	9.95%	1.80%	7.02%	-
YoY %	42.97%	-29.05%	-17.52%	-15.68%	452.78%	-74.36%	-	-
Horiz. %	100.00%	69.94%	98.58%	119.52%	141.74%	25.64%	100.00%	-
ROE	6.21%	5.71%	10.61%	12.20%	10.57%	1.73%	8.12%	-
YoY %	8.76%	-46.18%	-13.03%	15.42%	510.98%	-78.69%	-	-
Horiz. %	76.48%	70.32%	130.67%	150.25%	130.17%	21.31%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Per Share
RPS	358.46	421.81	497.84	477.11	380.13	466.96	465.00	-4.24%
YoY %	-15.02%	-15.27%	4.34%	25.51%	-18.59%	0.42%	-	-
Horiz. %	77.09%	90.71%	107.06%	102.60%	81.75%	100.42%	100.00%	-
EPS	19.80	17.58	31.73	35.26	31.17	4.83	23.05	-2.49%
YoY %	12.63%	-44.60%	-10.01%	13.12%	545.34%	-79.05%	-	-
Horiz. %	85.90%	76.27%	137.66%	152.97%	135.23%	20.95%	100.00%	-
DPS	15.00	20.00	20.00	36.00	28.49	10.00	6.00	16.48%
YoY %	-25.00%	0.00%	-44.44%	26.36%	184.90%	66.67%	-	-
Horiz. %	250.00%	333.33%	333.33%	600.00%	474.83%	166.67%	100.00%	-
NAPS	3.19	3.08	2.99	2.89	2.95	2.80	2.84	1.95%
YoY %	3.57%	3.01%	3.46%	-2.03%	5.36%	-1.41%	-	-
Horiz. %	112.32%	108.45%	105.28%	101.76%	103.87%	98.59%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 157,430
RPS	349.58	411.35	488.43	468.35	373.39	370.13	373.31	-1.08%
YoY %	-15.02%	-15.78%	4.29%	25.43%	0.88%	-0.85%	-	-
Horiz. %	93.64%	110.19%	130.84%	125.46%	100.02%	99.15%	100.00%	-
EPS	19.31	17.14	31.13	34.61	30.62	3.83	18.51	0.70%
YoY %	12.66%	-44.94%	-10.05%	13.03%	699.48%	-79.31%	-	-
Horiz. %	104.32%	92.60%	168.18%	186.98%	165.42%	20.69%	100.00%	-
DPS	14.63	19.55	19.62	35.35	27.98	7.93	4.82	20.30%
YoY %	-25.17%	-0.36%	-44.50%	26.34%	252.84%	64.52%	-	-
Horiz. %	303.53%	405.60%	407.05%	733.40%	580.50%	164.52%	100.00%	-
NAPS	3.1109	3.0037	2.9335	2.837	2.8977	2.2194	2.28	5.31%
YoY %	3.57%	2.39%	3.40%	-2.09%	30.56%	-2.66%	-	-
Horiz. %	136.44%	131.74%	128.66%	124.43%	127.09%	97.34%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	-
Price	2.48	1.49	3.55	3.29	3.11	1.95	2.08	-
P/RPS	0.69	0.35	0.71	0.69	0.82	0.42	0.45	7.37%
YoY %	97.14%	-50.70%	2.90%	-15.85%	95.24%	-6.67%	-	-
Horiz. %	153.33%	77.78%	157.78%	153.33%	182.22%	93.33%	100.00%	-
P/EPS	12.53	8.48	11.19	9.33	9.98	40.34	9.02	5.62%
YoY %	47.76%	-24.22%	19.94%	-6.51%	-75.26%	347.23%	-	-
Horiz. %	138.91%	94.01%	124.06%	103.44%	110.64%	447.23%	100.00%	-
EY	7.98	11.80	8.94	10.72	10.02	2.48	11.08	-5.31%
YoY %	-32.37%	31.99%	-16.60%	6.99%	304.03%	-77.62%	-	-
Horiz. %	72.02%	106.50%	80.69%	96.75%	90.43%	22.38%	100.00%	-
DY	6.05	13.42	5.63	10.94	9.16	5.13	2.88	13.15%
YoY %	-54.92%	138.37%	-48.54%	19.43%	78.56%	78.12%	-	-
Horiz. %	210.07%	465.97%	195.49%	379.86%	318.06%	178.12%	100.00%	-
P/NAPS	0.78	0.48	1.19	1.14	1.05	0.70	0.73	1.10%
YoY %	62.50%	-59.66%	4.39%	8.57%	50.00%	-4.11%	-	-
Horiz. %	106.85%	65.75%	163.01%	156.16%	143.84%	95.89%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	24/05/21	29/05/20	27/05/19	25/05/18	25/05/17	27/05/16	29/05/15	-
Price	3.08	2.00	3.36	3.60	3.67	2.05	2.10	-
P/RPS	0.86	0.47	0.67	0.75	0.97	0.44	0.45	11.38%
YoY %	82.98%	-29.85%	-10.67%	-22.68%	120.45%	-2.22%	-	-
Horiz. %	191.11%	104.44%	148.89%	166.67%	215.56%	97.78%	100.00%	-
P/EPS	15.56	11.38	10.59	10.21	11.77	42.41	9.11	9.32%
YoY %	36.73%	7.46%	3.72%	-13.25%	-72.25%	365.53%	-	-
Horiz. %	170.80%	124.92%	116.25%	112.07%	129.20%	465.53%	100.00%	-
EY	6.43	8.79	9.44	9.79	8.49	2.36	10.98	-8.52%
YoY %	-26.85%	-6.89%	-3.58%	15.31%	259.75%	-78.51%	-	-
Horiz. %	58.56%	80.05%	85.97%	89.16%	77.32%	21.49%	100.00%	-
DY	4.87	10.00	5.95	10.00	7.76	4.88	2.86	9.26%
YoY %	-51.30%	68.07%	-40.50%	28.87%	59.02%	70.63%	-	-
Horiz. %	170.28%	349.65%	208.04%	349.65%	271.33%	170.63%	100.00%	-
P/NAPS	0.97	0.65	1.12	1.25	1.24	0.73	0.74	4.60%
YoY %	49.23%	-41.96%	-10.40%	0.81%	69.86%	-1.35%	-	-
Horiz. %	131.08%	87.84%	151.35%	168.92%	167.57%	98.65%	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