[TONGHER] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 116.84%
YoY- 16.86%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 351,178 293,165 328,510 396,332 322,972 275,669 301,279 2.58%
PBT 44,662 25,189 15,764 48,509 44,516 34,520 18,254 16.06%
Tax -9,660 -4,032 -3,077 -8,936 -9,425 -4,798 -5,924 8.48%
NP 35,002 21,157 12,687 39,573 35,091 29,722 12,330 18.97%
-
NP to SH 28,881 19,567 11,181 35,846 30,675 24,280 8,144 23.46%
-
Tax Rate 21.63% 16.01% 19.52% 18.42% 21.17% 13.90% 32.45% -
Total Cost 316,176 272,008 315,823 356,759 287,881 245,947 288,949 1.51%
-
Net Worth 471,330 492,824 460,269 434,128 434,538 346,857 352,275 4.96%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 30,705 15,352 18,534 27,808 30,928 12,476 7,575 26.24%
Div Payout % 106.32% 78.46% 165.77% 77.58% 100.82% 51.39% 93.02% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 471,330 492,824 460,269 434,128 434,538 346,857 352,275 4.96%
NOSH 157,430 157,430 157,430 157,430 157,430 124,768 126,263 3.74%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 9.97% 7.22% 3.86% 9.98% 10.87% 10.78% 4.09% -
ROE 6.13% 3.97% 2.43% 8.26% 7.06% 7.00% 2.31% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 228.74 190.95 212.69 256.54 208.85 220.94 238.61 -0.70%
EPS 18.81 12.74 7.24 23.20 19.84 19.46 6.45 19.50%
DPS 20.00 10.00 12.00 18.00 20.00 10.00 6.00 22.19%
NAPS 3.07 3.21 2.98 2.81 2.81 2.78 2.79 1.60%
Adjusted Per Share Value based on latest NOSH - 157,430
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 223.07 186.22 208.67 251.75 205.15 175.11 191.37 2.58%
EPS 18.35 12.43 7.10 22.77 19.48 15.42 5.17 23.48%
DPS 19.50 9.75 11.77 17.66 19.65 7.93 4.81 26.24%
NAPS 2.9939 3.1304 2.9236 2.7576 2.7602 2.2032 2.2377 4.96%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.59 2.07 2.68 3.40 3.38 1.90 1.92 -
P/RPS 1.13 1.08 1.26 1.33 1.62 0.86 0.80 5.91%
P/EPS 13.77 16.24 37.02 14.65 17.04 9.76 29.77 -12.04%
EY 7.26 6.16 2.70 6.82 5.87 10.24 3.36 13.68%
DY 7.72 4.83 4.48 5.29 5.92 5.26 3.13 16.22%
P/NAPS 0.84 0.64 0.90 1.21 1.20 0.68 0.69 3.32%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/08/21 28/08/20 26/08/19 27/08/18 29/08/17 29/08/16 27/08/15 -
Price 2.72 1.98 2.55 3.58 3.59 2.00 2.00 -
P/RPS 1.19 1.04 1.20 1.40 1.72 0.91 0.84 5.97%
P/EPS 14.46 15.54 35.23 15.43 18.10 10.28 31.01 -11.92%
EY 6.92 6.44 2.84 6.48 5.53 9.73 3.23 13.52%
DY 7.35 5.05 4.71 5.03 5.57 5.00 3.00 16.09%
P/NAPS 0.89 0.62 0.86 1.27 1.28 0.72 0.72 3.59%

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