[TONGHER] YoY Annualized Quarter 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- -69.91%
YoY- -72.26%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 1,069,212 667,084 685,716 682,240 800,240 627,356 569,744 11.05%
PBT 165,408 75,664 61,680 27,172 87,608 110,420 88,316 11.01%
Tax -36,532 -17,640 -9,656 -6,176 -15,700 -21,420 -12,448 19.64%
NP 128,876 58,024 52,024 20,996 71,908 89,000 75,868 9.22%
-
NP to SH 117,600 45,088 47,228 18,340 66,124 77,824 65,936 10.11%
-
Tax Rate 22.09% 23.31% 15.65% 22.73% 17.92% 19.40% 14.09% -
Total Cost 940,336 609,060 633,692 661,244 728,332 538,356 493,876 11.32%
-
Net Worth 531,172 489,754 472,866 461,814 446,623 456,188 349,395 7.22%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 92,110 92,116 61,411 74,137 111,269 123,712 49,913 10.74%
Div Payout % 78.33% 204.30% 130.03% 404.24% 168.27% 158.96% 75.70% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 531,172 489,754 472,866 461,814 446,623 456,188 349,395 7.22%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 124,784 3.94%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 12.05% 8.70% 7.59% 3.08% 8.99% 14.19% 13.32% -
ROE 22.14% 9.21% 9.99% 3.97% 14.81% 17.06% 18.87% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 696.47 434.50 446.64 441.71 517.82 405.69 456.58 7.28%
EPS 76.60 29.36 30.76 11.88 42.80 50.32 52.84 6.38%
DPS 60.00 60.00 40.00 48.00 72.00 80.00 40.00 6.98%
NAPS 3.46 3.19 3.08 2.99 2.89 2.95 2.80 3.58%
Adjusted Per Share Value based on latest NOSH - 157,430
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 679.17 423.73 435.57 433.36 508.31 398.50 361.90 11.05%
EPS 74.70 28.64 30.00 11.65 42.00 49.43 41.88 10.12%
DPS 58.51 58.51 39.01 47.09 70.68 78.58 31.71 10.74%
NAPS 3.374 3.1109 3.0037 2.9335 2.837 2.8977 2.2194 7.22%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 3.10 2.48 1.49 3.55 3.29 3.11 1.95 -
P/RPS 0.45 0.57 0.33 0.80 0.64 0.77 0.43 0.76%
P/EPS 4.05 8.44 4.84 29.90 7.69 6.18 3.69 1.56%
EY 24.71 11.84 20.65 3.34 13.01 16.18 27.10 -1.52%
DY 19.35 24.19 26.85 13.52 21.88 25.72 20.51 -0.96%
P/NAPS 0.90 0.78 0.48 1.19 1.14 1.05 0.70 4.27%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 27/05/22 24/05/21 29/05/20 27/05/19 25/05/18 25/05/17 27/05/16 -
Price 3.11 3.08 2.00 3.36 3.60 3.67 2.05 -
P/RPS 0.45 0.71 0.45 0.76 0.70 0.90 0.45 0.00%
P/EPS 4.06 10.49 6.50 28.30 8.41 7.29 3.88 0.75%
EY 24.63 9.54 15.38 3.53 11.89 13.71 25.78 -0.75%
DY 19.29 19.48 20.00 14.29 20.00 21.80 19.51 -0.18%
P/NAPS 0.90 0.97 0.65 1.12 1.25 1.24 0.73 3.54%

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