[TONGHER] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -69.91%
YoY- -72.26%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 646,725 646,338 657,020 682,240 798,435 815,750 792,664 -12.65%
PBT 48,101 48,610 31,528 27,172 80,720 97,832 97,018 -37.27%
Tax -24,054 -24,376 -6,154 -6,176 -14,754 -17,336 -17,872 21.83%
NP 24,047 24,234 25,374 20,996 65,966 80,496 79,146 -54.70%
-
NP to SH 19,765 20,772 22,362 18,340 60,948 74,372 71,692 -57.54%
-
Tax Rate 50.01% 50.15% 19.52% 22.73% 18.28% 17.72% 18.42% -
Total Cost 622,678 622,104 631,646 661,244 732,469 735,254 713,518 -8.65%
-
Net Worth 472,102 467,750 460,269 461,814 454,212 463,482 434,128 5.73%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 18,513 24,699 37,068 74,137 40,168 37,078 55,617 -51.87%
Div Payout % 93.67% 118.91% 165.77% 404.24% 65.91% 49.86% 77.58% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 472,102 467,750 460,269 461,814 454,212 463,482 434,128 5.73%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 3.72% 3.75% 3.86% 3.08% 8.26% 9.87% 9.98% -
ROE 4.19% 4.44% 4.86% 3.97% 13.42% 16.05% 16.51% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 419.18 418.69 425.39 441.71 516.81 528.01 513.07 -12.57%
EPS 12.81 13.45 14.48 11.88 39.45 48.13 46.40 -57.50%
DPS 12.00 16.00 24.00 48.00 26.00 24.00 36.00 -51.82%
NAPS 3.06 3.03 2.98 2.99 2.94 3.00 2.81 5.83%
Adjusted Per Share Value based on latest NOSH - 157,430
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 410.80 410.56 417.34 433.36 507.17 518.17 503.50 -12.65%
EPS 12.55 13.19 14.20 11.65 38.71 47.24 45.54 -57.55%
DPS 11.76 15.69 23.55 47.09 25.52 23.55 35.33 -51.87%
NAPS 2.9988 2.9712 2.9236 2.9335 2.8852 2.9441 2.7576 5.73%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.28 2.53 2.68 3.55 3.55 4.06 3.40 -
P/RPS 0.54 0.60 0.63 0.80 0.69 0.77 0.66 -12.48%
P/EPS 17.80 18.80 18.51 29.90 9.00 8.43 7.33 80.37%
EY 5.62 5.32 5.40 3.34 11.11 11.86 13.65 -44.56%
DY 5.26 6.32 8.96 13.52 7.32 5.91 10.59 -37.20%
P/NAPS 0.75 0.83 0.90 1.19 1.21 1.35 1.21 -27.23%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 24/02/20 25/11/19 26/08/19 27/05/19 27/02/19 26/11/18 27/08/18 -
Price 2.12 2.49 2.55 3.36 4.03 3.90 3.58 -
P/RPS 0.51 0.59 0.60 0.76 0.78 0.74 0.70 -18.98%
P/EPS 16.55 18.51 17.61 28.30 10.22 8.10 7.71 66.17%
EY 6.04 5.40 5.68 3.53 9.79 12.34 12.96 -39.80%
DY 5.66 6.43 9.41 14.29 6.45 6.15 10.06 -31.77%
P/NAPS 0.69 0.82 0.86 1.12 1.37 1.30 1.27 -33.34%

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