[TONGHER] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 83.37%
YoY- 160.82%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 988,585 1,072,081 1,058,174 1,069,212 752,279 713,344 702,356 25.51%
PBT 112,387 135,565 154,886 165,408 95,196 92,538 89,324 16.49%
Tax -24,980 -31,298 -34,508 -36,532 -21,813 -20,736 -19,320 18.62%
NP 87,407 104,266 120,378 128,876 73,383 71,802 70,004 15.90%
-
NP to SH 82,537 97,636 105,254 117,600 64,133 61,601 57,762 26.78%
-
Tax Rate 22.23% 23.09% 22.28% 22.09% 22.91% 22.41% 21.63% -
Total Cost 901,178 967,814 937,796 940,336 678,896 641,541 632,352 26.55%
-
Net Worth 563,411 543,453 528,101 531,172 498,966 478,976 471,330 12.59%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 23,027 30,703 46,055 92,110 30,705 40,938 61,411 -47.90%
Div Payout % 27.90% 31.45% 43.76% 78.33% 47.88% 66.46% 106.32% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 563,411 543,453 528,101 531,172 498,966 478,976 471,330 12.59%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 8.84% 9.73% 11.38% 12.05% 9.75% 10.07% 9.97% -
ROE 14.65% 17.97% 19.93% 22.14% 12.85% 12.86% 12.26% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 643.95 698.34 689.28 696.47 489.99 464.66 457.48 25.52%
EPS 53.76 63.60 68.56 76.60 41.77 40.12 37.62 26.78%
DPS 15.00 20.00 30.00 60.00 20.00 26.67 40.00 -47.90%
NAPS 3.67 3.54 3.44 3.46 3.25 3.12 3.07 12.60%
Adjusted Per Share Value based on latest NOSH - 157,430
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 627.95 680.99 672.16 679.17 477.85 453.12 446.14 25.51%
EPS 52.43 62.02 66.86 74.70 40.74 39.13 36.69 26.78%
DPS 14.63 19.50 29.25 58.51 19.50 26.00 39.01 -47.90%
NAPS 3.5788 3.452 3.3545 3.374 3.1694 3.0425 2.9939 12.59%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 3.08 2.89 2.81 3.10 2.91 2.82 2.59 -
P/RPS 0.48 0.41 0.41 0.45 0.59 0.61 0.57 -10.79%
P/EPS 5.73 4.54 4.10 4.05 6.97 7.03 6.88 -11.44%
EY 17.46 22.01 24.40 24.71 14.35 14.23 14.53 12.99%
DY 4.87 6.92 10.68 19.35 6.87 9.46 15.44 -53.56%
P/NAPS 0.84 0.82 0.82 0.90 0.90 0.90 0.84 0.00%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 29/11/22 29/08/22 27/05/22 25/02/22 26/11/21 30/08/21 -
Price 3.08 2.90 2.91 3.11 3.18 2.92 2.72 -
P/RPS 0.48 0.42 0.42 0.45 0.65 0.63 0.59 -12.81%
P/EPS 5.73 4.56 4.24 4.06 7.61 7.28 7.23 -14.32%
EY 17.46 21.93 23.56 24.63 13.14 13.74 13.83 16.76%
DY 4.87 6.90 10.31 19.29 6.29 9.13 14.71 -52.04%
P/NAPS 0.84 0.82 0.85 0.90 0.98 0.94 0.89 -3.77%

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