[TONGHER] QoQ TTM 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- -19.6%
YoY- -10.07%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 646,725 671,376 730,613 768,935 798,435 797,423 767,463 -10.75%
PBT 39,502 35,205 47,975 65,611 80,720 88,432 86,308 -40.52%
Tax -15,455 -11,435 -8,895 -12,373 -14,754 -15,237 -15,684 -0.97%
NP 24,047 23,770 39,080 53,238 65,966 73,195 70,624 -51.14%
-
NP to SH 19,765 20,748 36,283 49,002 60,948 66,530 62,585 -53.52%
-
Tax Rate 39.12% 32.48% 18.54% 18.86% 18.28% 17.23% 18.17% -
Total Cost 622,678 647,606 691,533 715,697 732,469 724,228 696,839 -7.20%
-
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 33,962 30,893 30,893 30,893 40,176 55,652 55,652 -27.98%
Div Payout % 171.83% 148.90% 85.15% 63.05% 65.92% 83.65% 88.92% -
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% 3.54% 5.35% 6.92% 8.26% 9.18% 9.20% -
ROE 4.19% 4.44% 7.88% 10.61% 13.42% 14.35% 14.42% -
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 419.18 434.91 473.03 497.84 516.81 516.15 496.76 -10.67%
EPS 12.81 13.44 23.49 31.73 39.45 43.06 40.51 -53.48%
DPS 22.00 20.00 20.00 20.00 26.00 36.00 36.00 -27.92%
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 410.80 426.46 464.09 488.43 507.17 506.53 487.49 -10.75%
EPS 12.55 13.18 23.05 31.13 38.71 42.26 39.75 -53.53%
DPS 21.57 19.62 19.62 19.62 25.52 35.35 35.35 -27.99%
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 0.58 0.57 0.71 0.69 0.79 0.68 -14.20%
P/EPS 17.80 18.82 11.41 11.19 9.00 9.43 8.39 64.88%
EY 5.62 5.31 8.77 8.94 11.11 10.61 11.91 -39.30%
DY 9.65 7.91 7.46 5.63 7.32 8.87 10.59 -5.99%
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 0.57 0.54 0.67 0.78 0.76 0.72 -20.48%
P/EPS 16.55 18.53 10.86 10.59 10.22 9.06 8.84 51.72%
EY 6.04 5.40 9.21 9.44 9.79 11.04 11.32 -34.13%
DY 10.38 8.03 7.84 5.95 6.45 9.23 10.06 2.10%
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