[TONGHER] YoY Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 12.71%
YoY- 28.7%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 598,033 988,585 752,279 555,000 646,725 798,435 694,103 -2.45%
PBT 15,506 112,387 95,196 44,944 48,101 80,720 82,315 -24.27%
Tax -5,718 -24,980 -21,813 -7,828 -24,054 -14,754 -16,173 -15.90%
NP 9,788 87,407 73,383 37,116 24,047 65,966 66,142 -27.26%
-
NP to SH 6,422 82,537 64,133 30,931 19,765 60,948 57,414 -30.57%
-
Tax Rate 36.88% 22.23% 22.91% 17.42% 50.01% 18.28% 19.65% -
Total Cost 588,245 901,178 678,896 517,884 622,678 732,469 627,961 -1.08%
-
Net Worth 554,199 563,411 498,966 480,542 472,102 454,212 429,899 4.32%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 30,703 23,027 30,705 15,352 18,513 40,168 27,835 1.64%
Div Payout % 478.10% 27.90% 47.88% 49.64% 93.67% 65.91% 48.48% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 554,199 563,411 498,966 480,542 472,102 454,212 429,899 4.32%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 1.64% 8.84% 9.75% 6.69% 3.72% 8.26% 9.53% -
ROE 1.16% 14.65% 12.85% 6.44% 4.19% 13.42% 13.36% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 389.55 643.95 489.99 361.50 419.18 516.81 448.85 -2.33%
EPS 4.18 53.76 41.77 20.15 12.81 39.45 37.13 -30.50%
DPS 20.00 15.00 20.00 10.00 12.00 26.00 18.00 1.77%
NAPS 3.61 3.67 3.25 3.13 3.06 2.94 2.78 4.44%
Adjusted Per Share Value based on latest NOSH - 157,430
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 379.87 627.95 477.85 352.54 410.80 507.17 440.90 -2.45%
EPS 4.08 52.43 40.74 19.65 12.55 38.71 36.47 -30.57%
DPS 19.50 14.63 19.50 9.75 11.76 25.52 17.68 1.64%
NAPS 3.5203 3.5788 3.1694 3.0524 2.9988 2.8852 2.7307 4.32%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 2.38 3.08 2.91 2.33 2.28 3.55 4.02 -
P/RPS 0.61 0.48 0.59 0.64 0.54 0.69 0.90 -6.27%
P/EPS 56.89 5.73 6.97 11.57 17.80 9.00 10.83 31.82%
EY 1.76 17.46 14.35 8.65 5.62 11.11 9.24 -24.13%
DY 8.40 4.87 6.87 4.29 5.26 7.32 4.48 11.03%
P/NAPS 0.66 0.84 0.90 0.74 0.75 1.21 1.45 -12.28%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 27/02/23 25/02/22 22/02/21 24/02/20 27/02/19 26/02/18 -
Price 2.39 3.08 3.18 2.65 2.12 4.03 4.10 -
P/RPS 0.61 0.48 0.65 0.73 0.51 0.78 0.91 -6.44%
P/EPS 57.13 5.73 7.61 13.15 16.55 10.22 11.04 31.50%
EY 1.75 17.46 13.14 7.60 6.04 9.79 9.06 -23.96%
DY 8.37 4.87 6.29 3.77 5.66 6.45 4.39 11.34%
P/NAPS 0.66 0.84 0.98 0.85 0.69 1.37 1.47 -12.48%

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