[TONGHER] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 3.74%
YoY- 19.54%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 713,344 564,338 646,338 815,750 677,990 558,846 594,976 3.06%
PBT 92,538 48,413 48,610 97,832 89,676 62,501 24,197 25.02%
Tax -20,736 -8,750 -24,376 -17,336 -18,584 -10,570 -9,108 14.68%
NP 71,802 39,662 24,234 80,496 71,092 51,930 15,089 29.66%
-
NP to SH 61,601 34,473 20,772 74,372 62,217 40,492 9,925 35.52%
-
Tax Rate 22.41% 18.07% 50.15% 17.72% 20.72% 16.91% 37.64% -
Total Cost 641,541 524,676 622,104 735,254 606,898 506,916 579,886 1.69%
-
Net Worth 478,976 471,330 467,750 463,482 450,002 355,448 365,272 4.61%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 40,938 20,470 24,699 37,078 - 16,629 10,076 26.29%
Div Payout % 66.46% 59.38% 118.91% 49.86% - 41.07% 101.52% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 478,976 471,330 467,750 463,482 450,002 355,448 365,272 4.61%
NOSH 157,430 157,430 157,430 157,430 157,430 124,718 125,956 3.78%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 10.07% 7.03% 3.75% 9.87% 10.49% 9.29% 2.54% -
ROE 12.86% 7.31% 4.44% 16.05% 13.83% 11.39% 2.72% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 464.66 367.58 418.69 528.01 438.43 448.09 472.37 -0.27%
EPS 40.12 22.45 13.45 48.13 40.24 32.47 7.88 31.12%
DPS 26.67 13.33 16.00 24.00 0.00 13.33 8.00 22.20%
NAPS 3.12 3.07 3.03 3.00 2.91 2.85 2.90 1.22%
Adjusted Per Share Value based on latest NOSH - 157,430
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 453.12 358.47 410.56 518.17 430.66 354.98 377.93 3.06%
EPS 39.13 21.90 13.19 47.24 39.52 25.72 6.30 35.54%
DPS 26.00 13.00 15.69 23.55 0.00 10.56 6.40 26.29%
NAPS 3.0425 2.9939 2.9712 2.9441 2.8584 2.2578 2.3202 4.61%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.82 2.07 2.53 4.06 3.60 2.03 1.73 -
P/RPS 0.61 0.56 0.60 0.77 0.82 0.45 0.37 8.68%
P/EPS 7.03 9.22 18.80 8.43 8.95 6.25 21.95 -17.27%
EY 14.23 10.85 5.32 11.86 11.18 15.99 4.55 20.90%
DY 9.46 6.44 6.32 5.91 0.00 6.57 4.62 12.67%
P/NAPS 0.90 0.67 0.83 1.35 1.24 0.71 0.60 6.98%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 23/11/20 25/11/19 26/11/18 27/11/17 28/11/16 26/11/15 -
Price 2.92 2.30 2.49 3.90 3.75 2.04 1.96 -
P/RPS 0.63 0.63 0.59 0.74 0.86 0.46 0.41 7.41%
P/EPS 7.28 10.24 18.51 8.10 9.32 6.28 24.87 -18.50%
EY 13.74 9.76 5.40 12.34 10.73 15.92 4.02 22.70%
DY 9.13 5.80 6.43 6.15 0.00 6.54 4.08 14.35%
P/NAPS 0.94 0.75 0.82 1.30 1.29 0.72 0.68 5.53%

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