[TONGHER] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -7.11%
YoY- -72.07%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,072,081 713,344 564,338 646,338 815,750 677,990 558,846 11.46%
PBT 135,565 92,538 48,413 48,610 97,832 89,676 62,501 13.76%
Tax -31,298 -20,736 -8,750 -24,376 -17,336 -18,584 -10,570 19.82%
NP 104,266 71,802 39,662 24,234 80,496 71,092 51,930 12.31%
-
NP to SH 97,636 61,601 34,473 20,772 74,372 62,217 40,492 15.79%
-
Tax Rate 23.09% 22.41% 18.07% 50.15% 17.72% 20.72% 16.91% -
Total Cost 967,814 641,541 524,676 622,104 735,254 606,898 506,916 11.37%
-
Net Worth 543,453 478,976 471,330 467,750 463,482 450,002 355,448 7.32%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 30,703 40,938 20,470 24,699 37,078 - 16,629 10.75%
Div Payout % 31.45% 66.46% 59.38% 118.91% 49.86% - 41.07% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 543,453 478,976 471,330 467,750 463,482 450,002 355,448 7.32%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 124,718 3.95%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 9.73% 10.07% 7.03% 3.75% 9.87% 10.49% 9.29% -
ROE 17.97% 12.86% 7.31% 4.44% 16.05% 13.83% 11.39% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 698.34 464.66 367.58 418.69 528.01 438.43 448.09 7.67%
EPS 63.60 40.12 22.45 13.45 48.13 40.24 32.47 11.85%
DPS 20.00 26.67 13.33 16.00 24.00 0.00 13.33 6.99%
NAPS 3.54 3.12 3.07 3.03 3.00 2.91 2.85 3.67%
Adjusted Per Share Value based on latest NOSH - 157,430
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 680.99 453.12 358.47 410.56 518.17 430.66 354.98 11.46%
EPS 62.02 39.13 21.90 13.19 47.24 39.52 25.72 15.79%
DPS 19.50 26.00 13.00 15.69 23.55 0.00 10.56 10.75%
NAPS 3.452 3.0425 2.9939 2.9712 2.9441 2.8584 2.2578 7.32%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 2.89 2.82 2.07 2.53 4.06 3.60 2.03 -
P/RPS 0.41 0.61 0.56 0.60 0.77 0.82 0.45 -1.53%
P/EPS 4.54 7.03 9.22 18.80 8.43 8.95 6.25 -5.18%
EY 22.01 14.23 10.85 5.32 11.86 11.18 15.99 5.46%
DY 6.92 9.46 6.44 6.32 5.91 0.00 6.57 0.86%
P/NAPS 0.82 0.90 0.67 0.83 1.35 1.24 0.71 2.42%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 26/11/21 23/11/20 25/11/19 26/11/18 27/11/17 28/11/16 -
Price 2.90 2.92 2.30 2.49 3.90 3.75 2.04 -
P/RPS 0.42 0.63 0.63 0.59 0.74 0.86 0.46 -1.50%
P/EPS 4.56 7.28 10.24 18.51 8.10 9.32 6.28 -5.19%
EY 21.93 13.74 9.76 5.40 12.34 10.73 15.92 5.48%
DY 6.90 9.13 5.80 6.43 6.15 0.00 6.54 0.89%
P/NAPS 0.82 0.94 0.75 0.82 1.30 1.29 0.72 2.19%

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