[TCHONG] YoY TTM Result on 30-Jun-2022 [#2]

Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 66.71%
YoY- 84.47%
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 2,402,436 2,707,730 2,889,777 2,943,551 3,272,347 4,882,551 4,272,152 -9.14%
PBT -174,088 -27,725 22,344 -71,355 -42,338 210,854 23,711 -
Tax 3,341 -35,867 -40,042 -25,618 -46,549 -84,003 -44,688 -
NP -170,747 -63,592 -17,698 -96,973 -88,887 126,851 -20,977 41.78%
-
NP to SH -161,371 -61,032 -14,200 -91,434 -80,385 119,828 -13,661 50.85%
-
Tax Rate - - 179.21% - - 39.84% 188.47% -
Total Cost 2,573,183 2,771,322 2,907,475 3,040,524 3,361,234 4,755,700 4,293,129 -8.17%
-
Net Worth 2,672,019 2,848,934 2,758,467 2,791,249 2,922,976 2,858,650 2,793,384 -0.73%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 6,517 16,302 9,782 19,569 13,053 26,106 19,579 -16.73%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 21.79% 0.00% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 2,672,019 2,848,934 2,758,467 2,791,249 2,922,976 2,858,650 2,793,384 -0.73%
NOSH 672,000 672,000 672,000 672,000 672,000 672,000 672,000 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -7.11% -2.35% -0.61% -3.29% -2.72% 2.60% -0.49% -
ROE -6.04% -2.14% -0.51% -3.28% -2.75% 4.19% -0.49% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 368.63 415.34 443.14 451.35 501.55 748.10 654.58 -9.11%
EPS -24.76 -9.36 -2.18 -14.02 -12.32 18.36 -2.09 50.92%
DPS 1.00 2.50 1.50 3.00 2.00 4.00 3.00 -16.71%
NAPS 4.10 4.37 4.23 4.28 4.48 4.38 4.28 -0.71%
Adjusted Per Share Value based on latest NOSH - 672,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 357.51 402.94 430.03 438.03 486.96 726.57 635.74 -9.13%
EPS -24.01 -9.08 -2.11 -13.61 -11.96 17.83 -2.03 50.88%
DPS 0.97 2.43 1.46 2.91 1.94 3.88 2.91 -16.71%
NAPS 3.9762 4.2395 4.1049 4.1536 4.3497 4.2539 4.1568 -0.73%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.87 1.06 1.15 1.19 1.09 1.47 1.80 -
P/RPS 0.24 0.26 0.26 0.26 0.22 0.20 0.27 -1.94%
P/EPS -3.51 -11.32 -52.81 -8.49 -8.85 8.01 -86.00 -41.29%
EY -28.46 -8.83 -1.89 -11.78 -11.30 12.49 -1.16 70.37%
DY 1.15 2.36 1.30 2.52 1.83 2.72 1.67 -6.02%
P/NAPS 0.21 0.24 0.27 0.28 0.24 0.34 0.42 -10.90%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 30/08/24 28/08/23 29/08/22 24/08/21 25/08/20 20/08/19 14/08/18 -
Price 0.735 1.07 1.13 1.16 1.02 1.45 1.69 -
P/RPS 0.20 0.26 0.26 0.26 0.20 0.19 0.26 -4.27%
P/EPS -2.97 -11.43 -51.89 -8.27 -8.28 7.90 -80.74 -42.30%
EY -33.69 -8.75 -1.93 -12.09 -12.08 12.66 -1.24 73.29%
DY 1.36 2.34 1.33 2.59 1.96 2.76 1.78 -4.38%
P/NAPS 0.18 0.24 0.27 0.27 0.23 0.33 0.39 -12.08%

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