[TONGHER] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 57.66%
YoY- 26.34%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 200,060 694,103 508,493 322,972 156,839 573,426 419,135 -38.95%
PBT 21,902 82,315 67,257 44,516 27,605 66,400 46,876 -39.81%
Tax -3,925 -16,173 -13,938 -9,425 -5,355 -11,215 -7,928 -37.44%
NP 17,977 66,142 53,319 35,091 22,250 55,185 38,948 -40.30%
-
NP to SH 16,531 57,414 46,663 30,675 19,456 45,231 30,369 -33.35%
-
Tax Rate 17.92% 19.65% 20.72% 21.17% 19.40% 16.89% 16.91% -
Total Cost 182,083 627,961 455,174 287,881 134,589 518,241 380,187 -38.81%
-
Net Worth 446,623 429,899 450,002 434,538 456,188 367,396 355,448 16.45%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 27,817 27,835 - 30,928 30,928 13,121 12,471 70.79%
Div Payout % 168.27% 48.48% - 100.82% 158.96% 29.01% 41.07% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 446,623 429,899 450,002 434,538 456,188 367,396 355,448 16.45%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 124,718 16.81%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 8.99% 9.53% 10.49% 10.87% 14.19% 9.62% 9.29% -
ROE 3.70% 13.36% 10.37% 7.06% 4.26% 12.31% 8.54% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 129.45 448.85 328.82 208.85 101.42 437.02 336.06 -47.09%
EPS 10.70 37.13 30.18 19.84 12.58 34.47 24.35 -42.22%
DPS 18.00 18.00 0.00 20.00 20.00 10.00 10.00 48.02%
NAPS 2.89 2.78 2.91 2.81 2.95 2.80 2.85 0.93%
Adjusted Per Share Value based on latest NOSH - 157,430
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 127.08 440.90 323.00 205.15 99.62 364.24 266.24 -38.95%
EPS 10.50 36.47 29.64 19.48 12.36 28.73 19.29 -33.35%
DPS 17.67 17.68 0.00 19.65 19.65 8.33 7.92 70.82%
NAPS 2.837 2.7307 2.8584 2.7602 2.8977 2.3337 2.2578 16.45%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 3.29 4.02 3.60 3.38 3.11 2.04 2.03 -
P/RPS 2.54 0.90 1.09 1.62 3.07 0.47 0.60 161.92%
P/EPS 30.76 10.83 11.93 17.04 24.72 5.92 8.34 138.90%
EY 3.25 9.24 8.38 5.87 4.05 16.90 12.00 -58.17%
DY 5.47 4.48 0.00 5.92 6.43 4.90 4.93 7.18%
P/NAPS 1.14 1.45 1.24 1.20 1.05 0.73 0.71 37.15%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 26/02/18 27/11/17 29/08/17 25/05/17 28/02/17 28/11/16 -
Price 3.60 4.10 3.75 3.59 3.67 2.16 2.04 -
P/RPS 2.78 0.91 1.14 1.72 3.62 0.49 0.61 175.13%
P/EPS 33.65 11.04 12.43 18.10 29.17 6.27 8.38 152.84%
EY 2.97 9.06 8.05 5.53 3.43 15.96 11.94 -60.48%
DY 5.00 4.39 0.00 5.57 5.45 4.63 4.90 1.35%
P/NAPS 1.25 1.47 1.29 1.28 1.24 0.77 0.72 44.49%

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