[TCHONG] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -8.28%
YoY- -314.87%
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 1,231,111 593,079 2,959,619 2,211,722 1,247,179 734,287 4,172,447 -55.71%
PBT 3,812 22,100 -161,298 -84,409 -86,131 199 114,327 -89.66%
Tax -23,342 -16,699 -15,455 -24,899 -13,179 -14,987 -67,635 -50.83%
NP -19,530 5,401 -176,753 -109,308 -99,310 -14,788 46,692 -
-
NP to SH -14,475 7,735 -165,580 -95,955 -88,621 -9,261 43,645 -
-
Tax Rate 612.33% 75.56% - - - 7,531.16% 59.16% -
Total Cost 1,250,641 587,678 3,136,372 2,321,030 1,346,489 749,075 4,125,755 -54.90%
-
Net Worth 2,791,249 2,836,913 2,844,376 2,916,451 2,922,976 2,994,860 3,021,815 -5.15%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 9,782 9,782 9,785 9,786 - - 26,106 -48.05%
Div Payout % 0.00% 126.47% 0.00% 0.00% - - 59.82% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 2,791,249 2,836,913 2,844,376 2,916,451 2,922,976 2,994,860 3,021,815 -5.15%
NOSH 672,000 672,000 672,000 672,000 672,000 672,000 672,000 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -1.59% 0.91% -5.97% -4.94% -7.96% -2.01% 1.12% -
ROE -0.52% 0.27% -5.82% -3.29% -3.03% -0.31% 1.44% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 188.77 90.94 453.66 338.99 191.15 112.54 639.30 -55.69%
EPS -2.22 1.19 -25.38 -14.71 -13.58 -1.42 6.69 -
DPS 1.50 1.50 1.50 1.50 0.00 0.00 4.00 -48.02%
NAPS 4.28 4.35 4.36 4.47 4.48 4.59 4.63 -5.10%
Adjusted Per Share Value based on latest NOSH - 672,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 188.86 90.98 454.02 339.29 191.32 112.64 640.07 -55.71%
EPS -2.22 1.19 -25.40 -14.72 -13.59 -1.42 6.70 -
DPS 1.50 1.50 1.50 1.50 0.00 0.00 4.00 -48.02%
NAPS 4.2819 4.352 4.3634 4.474 4.484 4.5943 4.6356 -5.15%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.19 1.19 1.26 1.03 1.09 1.04 1.33 -
P/RPS 0.63 1.31 0.28 0.30 0.57 0.92 0.21 108.14%
P/EPS -53.61 100.33 -4.96 -7.00 -8.02 -73.27 19.89 -
EY -1.87 1.00 -20.14 -14.28 -12.46 -1.36 5.03 -
DY 1.26 1.26 1.19 1.46 0.00 0.00 3.01 -44.07%
P/NAPS 0.28 0.27 0.29 0.23 0.24 0.23 0.29 -2.31%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 24/08/21 24/05/21 31/03/21 24/11/20 25/08/20 19/06/20 28/02/20 -
Price 1.16 1.14 1.19 1.05 1.02 1.10 1.25 -
P/RPS 0.61 1.25 0.26 0.31 0.53 0.98 0.20 110.45%
P/EPS -52.26 96.12 -4.69 -7.14 -7.51 -77.50 18.69 -
EY -1.91 1.04 -21.33 -14.01 -13.32 -1.29 5.35 -
DY 1.29 1.32 1.26 1.43 0.00 0.00 3.20 -45.45%
P/NAPS 0.27 0.26 0.27 0.23 0.23 0.24 0.27 0.00%

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

Post a Comment