[TONGHER] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 21.93%
YoY- -68.81%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 1,058,174 702,356 586,330 657,020 792,664 645,944 551,338 11.47%
PBT 154,886 89,324 50,378 31,528 97,018 89,032 69,040 14.40%
Tax -34,508 -19,320 -8,064 -6,154 -17,872 -18,850 -9,596 23.76%
NP 120,378 70,004 42,314 25,374 79,146 70,182 59,444 12.47%
-
NP to SH 105,254 57,762 39,134 22,362 71,692 61,350 48,560 13.75%
-
Tax Rate 22.28% 21.63% 16.01% 19.52% 18.42% 21.17% 13.90% -
Total Cost 937,796 632,352 544,016 631,646 713,518 575,762 491,894 11.34%
-
Net Worth 528,101 471,330 492,824 460,269 434,128 434,538 346,857 7.25%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 46,055 61,411 30,705 37,068 55,617 61,856 24,953 10.74%
Div Payout % 43.76% 106.32% 78.46% 165.77% 77.58% 100.82% 51.39% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 528,101 471,330 492,824 460,269 434,128 434,538 346,857 7.25%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 124,768 3.94%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 11.38% 9.97% 7.22% 3.86% 9.98% 10.87% 10.78% -
ROE 19.93% 12.26% 7.94% 4.86% 16.51% 14.12% 14.00% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 689.28 457.48 381.90 425.39 513.07 417.71 441.89 7.68%
EPS 68.56 37.62 25.48 14.48 46.40 39.68 38.92 9.89%
DPS 30.00 40.00 20.00 24.00 36.00 40.00 20.00 6.98%
NAPS 3.44 3.07 3.21 2.98 2.81 2.81 2.78 3.61%
Adjusted Per Share Value based on latest NOSH - 157,430
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 672.16 446.14 372.44 417.34 503.50 410.31 350.21 11.47%
EPS 66.86 36.69 24.86 14.20 45.54 38.97 30.85 13.75%
DPS 29.25 39.01 19.50 23.55 35.33 39.29 15.85 10.74%
NAPS 3.3545 2.9939 3.1304 2.9236 2.7576 2.7602 2.2032 7.25%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 2.81 2.59 2.07 2.68 3.40 3.38 1.90 -
P/RPS 0.41 0.57 0.54 0.63 0.66 0.81 0.43 -0.79%
P/EPS 4.10 6.88 8.12 18.51 7.33 8.52 4.88 -2.85%
EY 24.40 14.53 12.31 5.40 13.65 11.74 20.48 2.96%
DY 10.68 15.44 9.66 8.96 10.59 11.83 10.53 0.23%
P/NAPS 0.82 0.84 0.64 0.90 1.21 1.20 0.68 3.16%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 29/08/22 30/08/21 28/08/20 26/08/19 27/08/18 29/08/17 29/08/16 -
Price 2.91 2.72 1.98 2.55 3.58 3.59 2.00 -
P/RPS 0.42 0.59 0.52 0.60 0.70 0.86 0.45 -1.14%
P/EPS 4.24 7.23 7.77 17.61 7.71 9.05 5.14 -3.15%
EY 23.56 13.83 12.87 5.68 12.96 11.05 19.46 3.23%
DY 10.31 14.71 10.10 9.41 10.06 11.14 10.00 0.50%
P/NAPS 0.85 0.89 0.62 0.86 1.27 1.28 0.72 2.80%

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