[TONGHER] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 9.27%
YoY- 6.16%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 484,754 328,510 170,560 798,435 611,813 396,332 200,060 80.30%
PBT 36,458 15,764 6,793 80,720 73,374 48,509 21,902 40.41%
Tax -18,282 -3,077 -1,544 -14,754 -13,002 -8,936 -3,925 178.64%
NP 18,176 12,687 5,249 65,966 60,372 39,573 17,977 0.73%
-
NP to SH 15,579 11,181 4,585 60,948 55,779 35,846 16,531 -3.87%
-
Tax Rate 50.15% 19.52% 22.73% 18.28% 17.72% 18.42% 17.92% -
Total Cost 466,578 315,823 165,311 732,469 551,441 356,759 182,083 87.14%
-
Net Worth 467,750 460,269 461,814 454,212 463,482 434,128 446,623 3.12%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 18,524 18,534 18,534 40,168 27,808 27,808 27,817 -23.72%
Div Payout % 118.91% 165.77% 404.24% 65.91% 49.86% 77.58% 168.27% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 467,750 460,269 461,814 454,212 463,482 434,128 446,623 3.12%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 3.75% 3.86% 3.08% 8.26% 9.87% 9.98% 8.99% -
ROE 3.33% 2.43% 0.99% 13.42% 12.03% 8.26% 3.70% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 314.01 212.69 110.43 516.81 396.01 256.54 129.45 80.43%
EPS 10.09 7.24 2.97 39.45 36.10 23.20 10.70 -3.83%
DPS 12.00 12.00 12.00 26.00 18.00 18.00 18.00 -23.66%
NAPS 3.03 2.98 2.99 2.94 3.00 2.81 2.89 3.20%
Adjusted Per Share Value based on latest NOSH - 157,430
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 307.92 208.67 108.34 507.17 388.63 251.75 127.08 80.30%
EPS 9.90 7.10 2.91 38.71 35.43 22.77 10.50 -3.84%
DPS 11.77 11.77 11.77 25.52 17.66 17.66 17.67 -23.71%
NAPS 2.9712 2.9236 2.9335 2.8852 2.9441 2.7576 2.837 3.12%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.53 2.68 3.55 3.55 4.06 3.40 3.29 -
P/RPS 0.81 1.26 3.21 0.69 1.03 1.33 2.54 -53.29%
P/EPS 25.07 37.02 119.59 9.00 11.25 14.65 30.76 -12.73%
EY 3.99 2.70 0.84 11.11 8.89 6.82 3.25 14.64%
DY 4.74 4.48 3.38 7.32 4.43 5.29 5.47 -9.09%
P/NAPS 0.83 0.90 1.19 1.21 1.35 1.21 1.14 -19.05%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 26/08/19 27/05/19 27/02/19 26/11/18 27/08/18 25/05/18 -
Price 2.49 2.55 3.36 4.03 3.90 3.58 3.60 -
P/RPS 0.79 1.20 3.04 0.78 0.98 1.40 2.78 -56.74%
P/EPS 24.67 35.23 113.19 10.22 10.80 15.43 33.65 -18.67%
EY 4.05 2.84 0.88 9.79 9.26 6.48 2.97 22.94%
DY 4.82 4.71 3.57 6.45 4.62 5.03 5.00 -2.41%
P/NAPS 0.82 0.86 1.12 1.37 1.30 1.27 1.25 -24.48%

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