[TONGHER] YoY TTM Result on 30-Jun-2021 [#2]

Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 32.4%
YoY- 42.96%
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 513,101 806,362 930,188 613,013 611,380 730,613 767,463 -6.48%
PBT 11,536 50,042 127,977 64,417 48,927 47,975 86,308 -28.47%
Tax -4,727 -11,510 -29,407 -13,456 -16,410 -8,895 -15,684 -18.10%
NP 6,809 38,532 98,570 50,961 32,517 39,080 70,624 -32.26%
-
NP to SH 1,934 39,276 87,881 40,245 28,151 36,283 62,585 -43.95%
-
Tax Rate 40.98% 23.00% 22.98% 20.89% 33.54% 18.54% 18.17% -
Total Cost 506,292 767,830 831,618 562,052 578,863 691,533 696,839 -5.18%
-
Net Worth 535,777 551,129 528,101 471,330 492,824 460,269 434,128 3.56%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 11,513 30,703 23,027 30,705 30,781 30,893 55,652 -23.07%
Div Payout % 595.34% 78.17% 26.20% 76.30% 109.34% 85.15% 88.92% -
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 535,777 551,129 528,101 471,330 492,824 460,269 434,128 3.56%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 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 1.33% 4.78% 10.60% 8.31% 5.32% 5.35% 9.20% -
ROE 0.36% 7.13% 16.64% 8.54% 5.71% 7.88% 14.42% -
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 334.23 525.26 605.91 399.28 398.22 473.03 496.76 -6.38%
EPS 1.26 25.58 57.24 26.21 18.34 23.49 40.51 -43.89%
DPS 7.50 20.00 15.00 20.00 20.00 20.00 36.00 -22.98%
NAPS 3.49 3.59 3.44 3.07 3.21 2.98 2.81 3.67%
Adjusted Per Share Value based on latest NOSH - 157,430
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 325.92 512.20 590.86 389.39 388.35 464.09 487.49 -6.48%
EPS 1.23 24.95 55.82 25.56 17.88 23.05 39.75 -43.93%
DPS 7.31 19.50 14.63 19.50 19.55 19.62 35.35 -23.08%
NAPS 3.4033 3.5008 3.3545 2.9939 3.1304 2.9236 2.7576 3.56%
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 2.29 2.65 2.81 2.59 2.07 2.68 3.40 -
P/RPS 0.69 0.50 0.46 0.65 0.52 0.57 0.68 0.24%
P/EPS 181.78 10.36 4.91 9.88 11.29 11.41 8.39 66.88%
EY 0.55 9.65 20.37 10.12 8.86 8.77 11.91 -40.07%
DY 3.28 7.55 5.34 7.72 9.66 7.46 10.59 -17.73%
P/NAPS 0.66 0.74 0.82 0.84 0.64 0.90 1.21 -9.60%
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 26/08/24 28/08/23 29/08/22 30/08/21 28/08/20 26/08/19 27/08/18 -
Price 2.06 2.67 2.91 2.92 1.98 2.55 3.58 -
P/RPS 0.62 0.51 0.48 0.73 0.50 0.54 0.72 -2.45%
P/EPS 163.52 10.44 5.08 11.14 10.80 10.86 8.84 62.55%
EY 0.61 9.58 19.67 8.98 9.26 9.21 11.32 -38.51%
DY 3.64 7.49 5.15 6.85 10.10 7.84 10.06 -15.57%
P/NAPS 0.59 0.74 0.85 0.95 0.62 0.86 1.27 -11.98%

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