[TONGHER] YoY TTM Result on 31-Mar-2021 [#1]

Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -1.73%
YoY- 12.63%
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 542,225 907,935 852,811 550,342 647,594 768,935 737,324 -4.98%
PBT 13,592 78,946 117,632 48,440 48,129 65,611 76,612 -25.02%
Tax -5,011 -18,046 -26,536 -9,824 -16,325 -12,373 -14,743 -16.44%
NP 8,581 60,900 91,096 38,616 31,804 53,238 61,869 -28.03%
-
NP to SH 4,519 57,880 82,262 30,396 26,987 49,002 54,489 -33.93%
-
Tax Rate 36.87% 22.86% 22.56% 20.28% 33.92% 18.86% 19.24% -
Total Cost 533,644 847,035 761,715 511,726 615,790 715,697 675,455 -3.84%
-
Net Worth 548,059 572,622 531,172 489,754 472,866 461,814 446,623 3.46%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 11,513 30,703 30,704 23,029 30,781 30,893 55,652 -23.07%
Div Payout % 254.79% 53.05% 37.32% 75.76% 114.06% 63.05% 102.14% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 548,059 572,622 531,172 489,754 472,866 461,814 446,623 3.46%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 1.58% 6.71% 10.68% 7.02% 4.91% 6.92% 8.39% -
ROE 0.82% 10.11% 15.49% 6.21% 5.71% 10.61% 12.20% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 353.20 591.42 555.51 358.46 421.81 497.84 477.11 -4.88%
EPS 2.94 37.70 53.58 19.80 17.58 31.73 35.26 -33.87%
DPS 7.50 20.00 20.00 15.00 20.00 20.00 36.00 -22.98%
NAPS 3.57 3.73 3.46 3.19 3.08 2.99 2.89 3.58%
Adjusted Per Share Value based on latest NOSH - 157,430
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 344.42 576.72 541.71 349.58 411.35 488.43 468.35 -4.98%
EPS 2.87 36.77 52.25 19.31 17.14 31.13 34.61 -33.93%
DPS 7.31 19.50 19.50 14.63 19.55 19.62 35.35 -23.08%
NAPS 3.4813 3.6373 3.374 3.1109 3.0037 2.9335 2.837 3.46%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 2.30 3.08 3.10 2.48 1.49 3.55 3.29 -
P/RPS 0.65 0.52 0.56 0.69 0.35 0.71 0.69 -0.98%
P/EPS 78.13 8.17 5.79 12.53 8.48 11.19 9.33 42.45%
EY 1.28 12.24 17.29 7.98 11.80 8.94 10.72 -29.80%
DY 3.26 6.49 6.45 6.05 13.42 5.63 10.94 -18.25%
P/NAPS 0.64 0.83 0.90 0.78 0.48 1.19 1.14 -9.16%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 22/05/23 27/05/22 24/05/21 29/05/20 27/05/19 25/05/18 -
Price 2.41 3.16 3.11 3.08 2.00 3.36 3.60 -
P/RPS 0.68 0.53 0.56 0.86 0.47 0.67 0.75 -1.61%
P/EPS 81.87 8.38 5.80 15.56 11.38 10.59 10.21 41.43%
EY 1.22 11.93 17.23 6.43 8.79 9.44 9.79 -29.30%
DY 3.11 6.33 6.43 4.87 10.00 5.95 10.00 -17.67%
P/NAPS 0.68 0.85 0.90 0.97 0.65 1.12 1.25 -9.64%

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