[TONGHER] YoY Cumulative 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- 39.33%
YoY- -72.07%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 804,061 535,008 423,254 484,754 611,813 508,493 419,135 11.46%
PBT 101,674 69,404 36,310 36,458 73,374 67,257 46,876 13.76%
Tax -23,474 -15,552 -6,563 -18,282 -13,002 -13,938 -7,928 19.82%
NP 78,200 53,852 29,747 18,176 60,372 53,319 38,948 12.31%
-
NP to SH 73,227 46,201 25,855 15,579 55,779 46,663 30,369 15.79%
-
Tax Rate 23.09% 22.41% 18.07% 50.15% 17.72% 20.72% 16.91% -
Total Cost 725,861 481,156 393,507 466,578 551,441 455,174 380,187 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 23,027 30,703 15,352 18,524 27,808 - 12,471 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 13.47% 9.65% 5.49% 3.33% 12.03% 10.37% 8.54% -
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 523.76 348.50 275.69 314.01 396.01 328.82 336.06 7.67%
EPS 47.70 30.09 16.84 10.09 36.10 30.18 24.35 11.85%
DPS 15.00 20.00 10.00 12.00 18.00 0.00 10.00 6.98%
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 510.74 339.84 268.85 307.92 388.63 323.00 266.24 11.46%
EPS 46.51 29.35 16.42 9.90 35.43 29.64 19.29 15.79%
DPS 14.63 19.50 9.75 11.77 17.66 0.00 7.92 10.76%
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 0.55 0.81 0.75 0.81 1.03 1.09 0.60 -1.43%
P/EPS 6.06 9.37 12.29 25.07 11.25 11.93 8.34 -5.18%
EY 16.50 10.67 8.14 3.99 8.89 8.38 12.00 5.44%
DY 5.19 7.09 4.83 4.74 4.43 0.00 4.93 0.85%
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 0.55 0.84 0.83 0.79 0.98 1.14 0.61 -1.71%
P/EPS 6.08 9.70 13.66 24.67 10.80 12.43 8.38 -5.20%
EY 16.45 10.31 7.32 4.05 9.26 8.05 11.94 5.48%
DY 5.17 6.85 4.35 4.82 4.62 0.00 4.90 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