[TONGHER] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 122.06%
YoY- -4.53%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 217,271 183,830 184,407 166,771 131,746 130,089 121,736 46.98%
PBT 25,792 24,742 25,746 18,916 8,634 11,121 9,769 90.68%
Tax -6,261 -5,892 -5,250 -4,410 -1,265 -2,531 -1,618 145.87%
NP 19,531 18,850 20,496 14,506 7,369 8,590 8,151 78.77%
-
NP to SH 17,933 17,320 17,609 11,272 5,076 6,288 7,760 74.52%
-
Tax Rate 24.27% 23.81% 20.39% 23.31% 14.65% 22.76% 16.56% -
Total Cost 197,740 164,980 163,911 152,265 124,377 121,499 113,585 44.56%
-
Net Worth 498,966 478,976 471,330 489,754 480,542 471,330 492,824 0.82%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - 7,676 23,029 - - - -
Div Payout % - - 43.59% 204.30% - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 498,966 478,976 471,330 489,754 480,542 471,330 492,824 0.82%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 8.99% 10.25% 11.11% 8.70% 5.59% 6.60% 6.70% -
ROE 3.59% 3.62% 3.74% 2.30% 1.06% 1.33% 1.57% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 141.52 119.74 120.11 108.63 85.81 84.73 79.29 46.98%
EPS 11.68 11.28 11.47 7.34 3.31 4.10 5.05 74.62%
DPS 0.00 0.00 5.00 15.00 0.00 0.00 0.00 -
NAPS 3.25 3.12 3.07 3.19 3.13 3.07 3.21 0.82%
Adjusted Per Share Value based on latest NOSH - 157,430
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 138.01 116.77 117.14 105.93 83.69 82.63 77.33 46.97%
EPS 11.39 11.00 11.19 7.16 3.22 3.99 4.93 74.49%
DPS 0.00 0.00 4.88 14.63 0.00 0.00 0.00 -
NAPS 3.1694 3.0425 2.9939 3.1109 3.0524 2.9939 3.1304 0.82%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.91 2.82 2.59 2.48 2.33 2.07 2.07 -
P/RPS 2.06 2.36 2.16 2.28 2.72 2.44 2.61 -14.55%
P/EPS 24.91 25.00 22.58 33.78 70.47 50.54 40.95 -28.14%
EY 4.01 4.00 4.43 2.96 1.42 1.98 2.44 39.13%
DY 0.00 0.00 1.93 6.05 0.00 0.00 0.00 -
P/NAPS 0.90 0.90 0.84 0.78 0.74 0.67 0.64 25.44%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 26/11/21 30/08/21 24/05/21 22/02/21 23/11/20 28/08/20 -
Price 3.18 2.92 2.72 3.08 2.65 2.30 1.98 -
P/RPS 2.25 2.44 2.26 2.84 3.09 2.71 2.50 -6.76%
P/EPS 27.22 25.88 23.71 41.95 80.15 56.16 39.17 -21.49%
EY 3.67 3.86 4.22 2.38 1.25 1.78 2.55 27.38%
DY 0.00 0.00 1.84 4.87 0.00 0.00 0.00 -
P/NAPS 0.98 0.94 0.89 0.97 0.85 0.75 0.62 35.57%

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