[TONGHER] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 15.17%
YoY- -15.03%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 667,084 685,716 682,240 800,240 627,356 569,744 635,312 0.81%
PBT 75,664 61,680 27,172 87,608 110,420 88,316 57,420 4.70%
Tax -17,640 -9,656 -6,176 -15,700 -21,420 -12,448 -13,004 5.20%
NP 58,024 52,024 20,996 71,908 89,000 75,868 44,416 4.55%
-
NP to SH 45,088 47,228 18,340 66,124 77,824 65,936 29,372 7.39%
-
Tax Rate 23.31% 15.65% 22.73% 17.92% 19.40% 14.09% 22.65% -
Total Cost 609,060 633,692 661,244 728,332 538,356 493,876 590,896 0.50%
-
Net Worth 489,754 472,866 461,814 446,623 456,188 349,395 358,934 5.31%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 92,116 61,411 74,137 111,269 123,712 49,913 30,332 20.31%
Div Payout % 204.30% 130.03% 404.24% 168.27% 158.96% 75.70% 103.27% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 489,754 472,866 461,814 446,623 456,188 349,395 358,934 5.31%
NOSH 157,430 157,430 157,430 157,430 157,430 124,784 126,385 3.72%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 8.70% 7.59% 3.08% 8.99% 14.19% 13.32% 6.99% -
ROE 9.21% 9.99% 3.97% 14.81% 17.06% 18.87% 8.18% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 434.50 446.64 441.71 517.82 405.69 456.58 502.68 -2.39%
EPS 29.36 30.76 11.88 42.80 50.32 52.84 23.24 3.96%
DPS 60.00 40.00 48.00 72.00 80.00 40.00 24.00 16.48%
NAPS 3.19 3.08 2.99 2.89 2.95 2.80 2.84 1.95%
Adjusted Per Share Value based on latest NOSH - 157,430
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 423.73 435.57 433.36 508.31 398.50 361.90 403.55 0.81%
EPS 28.64 30.00 11.65 42.00 49.43 41.88 18.66 7.39%
DPS 58.51 39.01 47.09 70.68 78.58 31.71 19.27 20.31%
NAPS 3.1109 3.0037 2.9335 2.837 2.8977 2.2194 2.28 5.31%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 2.48 1.49 3.55 3.29 3.11 1.95 2.08 -
P/RPS 0.57 0.33 0.80 0.64 0.77 0.43 0.41 5.63%
P/EPS 8.44 4.84 29.90 7.69 6.18 3.69 8.95 -0.97%
EY 11.84 20.65 3.34 13.01 16.18 27.10 11.17 0.97%
DY 24.19 26.85 13.52 21.88 25.72 20.51 11.54 13.11%
P/NAPS 0.78 0.48 1.19 1.14 1.05 0.70 0.73 1.10%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 24/05/21 29/05/20 27/05/19 25/05/18 25/05/17 27/05/16 29/05/15 -
Price 3.08 2.00 3.36 3.60 3.67 2.05 2.10 -
P/RPS 0.71 0.45 0.76 0.70 0.90 0.45 0.42 9.13%
P/EPS 10.49 6.50 28.30 8.41 7.29 3.88 9.04 2.50%
EY 9.54 15.38 3.53 11.89 13.71 25.78 11.07 -2.44%
DY 19.48 20.00 14.29 20.00 21.80 19.51 11.43 9.28%
P/NAPS 0.97 0.65 1.12 1.25 1.24 0.73 0.74 4.60%

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