[TONGHER] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -63.56%
YoY- -4.53%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 130,845 186,653 267,303 166,771 171,429 170,560 200,060 -6.82%
PBT 5,997 7,911 41,352 18,916 15,420 6,793 21,902 -19.40%
Tax -1,492 -2,199 -9,133 -4,410 -2,414 -1,544 -3,925 -14.87%
NP 4,505 5,712 32,219 14,506 13,006 5,249 17,977 -20.58%
-
NP to SH 2,840 4,743 29,400 11,272 11,807 4,585 16,531 -25.42%
-
Tax Rate 24.88% 27.80% 22.09% 23.31% 15.65% 22.73% 17.92% -
Total Cost 126,340 180,941 235,084 152,265 158,423 165,311 182,083 -5.90%
-
Net Worth 548,059 572,622 531,172 489,754 472,866 461,814 446,623 3.46%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 11,513 30,703 23,027 23,029 15,352 18,534 27,817 -13.66%
Div Payout % 405.42% 647.35% 78.33% 204.30% 130.03% 404.24% 168.27% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 548,059 572,622 531,172 489,754 472,866 461,814 446,623 3.46%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 3.44% 3.06% 12.05% 8.70% 7.59% 3.08% 8.99% -
ROE 0.52% 0.83% 5.53% 2.30% 2.50% 0.99% 3.70% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 85.23 121.58 174.12 108.63 111.66 110.43 129.45 -6.72%
EPS 1.85 3.09 19.15 7.34 7.69 2.97 10.70 -25.34%
DPS 7.50 20.00 15.00 15.00 10.00 12.00 18.00 -13.56%
NAPS 3.57 3.73 3.46 3.19 3.08 2.99 2.89 3.58%
Adjusted Per Share Value based on latest NOSH - 157,430
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 83.11 118.56 169.79 105.93 108.89 108.34 127.08 -6.82%
EPS 1.80 3.01 18.67 7.16 7.50 2.91 10.50 -25.44%
DPS 7.31 19.50 14.63 14.63 9.75 11.77 17.67 -13.66%
NAPS 3.4813 3.6373 3.374 3.1109 3.0037 2.9335 2.837 3.46%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 2.30 3.08 3.10 2.48 1.49 3.55 3.29 -
P/RPS 2.70 2.53 1.78 2.28 1.33 3.21 2.54 1.02%
P/EPS 124.33 99.69 16.19 33.78 19.37 119.59 30.76 26.18%
EY 0.80 1.00 6.18 2.96 5.16 0.84 3.25 -20.81%
DY 3.26 6.49 4.84 6.05 6.71 3.38 5.47 -8.25%
P/NAPS 0.64 0.83 0.90 0.78 0.48 1.19 1.14 -9.16%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 22/05/23 27/05/22 24/05/21 29/05/20 27/05/19 25/05/18 -
Price 2.41 3.16 3.11 3.08 2.00 3.36 3.60 -
P/RPS 2.83 2.60 1.79 2.84 1.79 3.04 2.78 0.29%
P/EPS 130.27 102.28 16.24 41.95 26.01 113.19 33.65 25.28%
EY 0.77 0.98 6.16 2.38 3.85 0.88 2.97 -20.13%
DY 3.11 6.33 4.82 4.87 5.00 3.57 5.00 -7.60%
P/NAPS 0.68 0.85 0.90 0.97 0.65 1.12 1.25 -9.64%

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