[TONGHER] YoY TTM 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- 14.86%
YoY- 21.23%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 613,013 611,380 730,613 767,463 620,729 573,475 597,818 0.41%
PBT 64,417 48,927 47,975 86,308 76,396 27,987 38,200 9.09%
Tax -13,456 -16,410 -8,895 -15,684 -15,842 -7,967 -9,005 6.91%
NP 50,961 32,517 39,080 70,624 60,554 20,020 29,195 9.71%
-
NP to SH 40,245 28,151 36,283 62,585 51,626 13,027 20,261 12.10%
-
Tax Rate 20.89% 33.54% 18.54% 18.17% 20.74% 28.47% 23.57% -
Total Cost 562,052 578,863 691,533 696,839 560,175 553,455 568,623 -0.19%
-
Net Worth 471,330 492,824 460,269 434,128 434,538 346,766 354,728 4.84%
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 30,781 30,893 55,652 44,049 12,478 7,583 26.22%
Div Payout % 76.30% 109.34% 85.15% 88.92% 85.32% 95.79% 37.43% -
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 471,330 492,824 460,269 434,128 434,538 346,766 354,728 4.84%
NOSH 157,430 157,430 157,430 157,430 157,430 124,736 127,142 3.62%
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 8.31% 5.32% 5.35% 9.20% 9.76% 3.49% 4.88% -
ROE 8.54% 5.71% 7.88% 14.42% 11.88% 3.76% 5.71% -
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 399.28 398.22 473.03 496.76 401.40 459.75 470.19 -2.68%
EPS 26.21 18.34 23.49 40.51 33.38 10.44 15.94 8.63%
DPS 20.00 20.00 20.00 36.00 28.49 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 389.39 388.35 464.09 487.49 394.29 364.27 379.74 0.41%
EPS 25.56 17.88 23.05 39.75 32.79 8.27 12.87 12.10%
DPS 19.50 19.55 19.62 35.35 27.98 7.93 4.82 26.20%
NAPS 2.9939 3.1304 2.9236 2.7576 2.7602 2.2027 2.2532 4.84%
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 0.65 0.52 0.57 0.68 0.84 0.41 0.41 7.97%
P/EPS 9.88 11.29 11.41 8.39 10.12 18.19 12.05 -3.25%
EY 10.12 8.86 8.77 11.91 9.88 5.50 8.30 3.35%
DY 7.72 9.66 7.46 10.59 8.43 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 2.92 1.98 2.55 3.58 3.59 2.00 2.00 -
P/RPS 0.73 0.50 0.54 0.72 0.89 0.44 0.43 9.21%
P/EPS 11.14 10.80 10.86 8.84 10.75 19.15 12.55 -1.96%
EY 8.98 9.26 9.21 11.32 9.30 5.22 7.97 2.00%
DY 6.85 10.10 7.84 10.06 7.93 5.00 3.00 14.73%
P/NAPS 0.95 0.62 0.86 1.27 1.28 0.72 0.72 4.72%

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