[TONGHER] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 15.17%
YoY- -15.03%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 798,435 815,750 792,664 800,240 694,103 677,990 645,944 15.13%
PBT 80,720 97,832 97,018 87,608 82,315 89,676 89,032 -6.30%
Tax -14,754 -17,336 -17,872 -15,700 -16,173 -18,584 -18,850 -15.03%
NP 65,966 80,496 79,146 71,908 66,142 71,092 70,182 -4.03%
-
NP to SH 60,948 74,372 71,692 66,124 57,414 62,217 61,350 -0.43%
-
Tax Rate 18.28% 17.72% 18.42% 17.92% 19.65% 20.72% 21.17% -
Total Cost 732,469 735,254 713,518 728,332 627,961 606,898 575,762 17.35%
-
Net Worth 454,212 463,482 434,128 446,623 429,899 450,002 434,538 2.98%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 40,168 37,078 55,617 111,269 27,835 - 61,856 -24.95%
Div Payout % 65.91% 49.86% 77.58% 168.27% 48.48% - 100.82% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 454,212 463,482 434,128 446,623 429,899 450,002 434,538 2.98%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 8.26% 9.87% 9.98% 8.99% 9.53% 10.49% 10.87% -
ROE 13.42% 16.05% 16.51% 14.81% 13.36% 13.83% 14.12% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 516.81 528.01 513.07 517.82 448.85 438.43 417.71 15.20%
EPS 39.45 48.13 46.40 42.80 37.13 40.24 39.68 -0.38%
DPS 26.00 24.00 36.00 72.00 18.00 0.00 40.00 -24.90%
NAPS 2.94 3.00 2.81 2.89 2.78 2.91 2.81 3.05%
Adjusted Per Share Value based on latest NOSH - 157,430
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 507.17 518.17 503.50 508.31 440.90 430.66 410.31 15.13%
EPS 38.71 47.24 45.54 42.00 36.47 39.52 38.97 -0.44%
DPS 25.52 23.55 35.33 70.68 17.68 0.00 39.29 -24.94%
NAPS 2.8852 2.9441 2.7576 2.837 2.7307 2.8584 2.7602 2.98%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 3.55 4.06 3.40 3.29 4.02 3.60 3.38 -
P/RPS 0.69 0.77 0.66 0.64 0.90 0.82 0.81 -10.11%
P/EPS 9.00 8.43 7.33 7.69 10.83 8.95 8.52 3.71%
EY 11.11 11.86 13.65 13.01 9.24 11.18 11.74 -3.60%
DY 7.32 5.91 10.59 21.88 4.48 0.00 11.83 -27.32%
P/NAPS 1.21 1.35 1.21 1.14 1.45 1.24 1.20 0.55%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 26/11/18 27/08/18 25/05/18 26/02/18 27/11/17 29/08/17 -
Price 4.03 3.90 3.58 3.60 4.10 3.75 3.59 -
P/RPS 0.78 0.74 0.70 0.70 0.91 0.86 0.86 -6.28%
P/EPS 10.22 8.10 7.71 8.41 11.04 9.32 9.05 8.41%
EY 9.79 12.34 12.96 11.89 9.06 10.73 11.05 -7.73%
DY 6.45 6.15 10.06 20.00 4.39 0.00 11.14 -30.46%
P/NAPS 1.37 1.30 1.27 1.25 1.47 1.29 1.28 4.62%

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